<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>£31,980</td><td>£32,460</td><td>£32,947</td><td>£33,770</td><td>£34,615</td><td>£165,771</td></tr><tr><td>Total Expenses</td><td>£28,795</td><td>£28,855</td><td>£28,914</td><td>£29,007</td><td>£29,102</td><td>£144,672</td></tr><tr><td>Profit Before Tax</td><td>£3,186</td><td>£3,605</td><td>£4,033</td><td>£4,764</td><td>£5,513</td><td>£21,099</td></tr><tr><td>Profit After Tax      </td><td>£2,580</td><td>£2,920</td><td>£3,266</td><td>£3,858</td><td>£4,465</td><td>£17,090</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£23,634</td><td>£32,457</td><td>£37,975</td><td>£30,865</td><td>£132,732</td></tr><tr><td>Net Return</td><td>£10,380</td><td>£26,554</td><td>£35,724</td><td>£41,834</td><td>£35,331</td><td>£149,822</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>7%</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>