<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£42,000</td><td>£42,630</td><td>£43,269</td><td>£44,351</td><td>£45,460</td><td>£217,711</td></tr><tr><td>Total Expenses</td><td>£36,875</td><td>£36,951</td><td>£37,025</td><td>£37,143</td><td>£37,265</td><td>£185,258</td></tr><tr><td>Profit Before Tax</td><td>£5,125</td><td>£5,679</td><td>£6,245</td><td>£7,208</td><td>£8,195</td><td>£32,452</td></tr><tr><td>Profit After Tax      </td><td>£4,151</td><td>£4,600</td><td>£5,058</td><td>£5,838</td><td>£6,638</td><td>£26,286</td></tr><tr><td>Change In Property Value</td><td>£10,000</td><td>£30,300</td><td>£41,612</td><td>£48,686</td><td>£39,571</td><td>£170,169</td></tr><tr><td>Net Return</td><td>£14,151</td><td>£34,900</td><td>£46,670</td><td>£54,524</td><td>£46,209</td><td>£196,455</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>14%</td><td>16%</td><td>14%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>