<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>£23,628</td><td>£23,982</td><td>£24,342</td><td>£24,951</td><td>£25,574</td><td>£122,478</td></tr><tr><td>Total Expenses</td><td>£19,755</td><td>£19,803</td><td>£19,849</td><td>£19,920</td><td>£19,993</td><td>£99,319</td></tr><tr><td>Profit Before Tax</td><td>£3,873</td><td>£4,180</td><td>£4,493</td><td>£5,031</td><td>£5,581</td><td>£23,158</td></tr><tr><td>Profit After Tax      </td><td>£3,137</td><td>£3,386</td><td>£3,640</td><td>£4,075</td><td>£4,521</td><td>£18,758</td></tr><tr><td>Change In Property Value</td><td>£7,875</td><td>£18,651</td><td>£24,819</td><td>£28,817</td><td>£21,181</td><td>£101,342</td></tr><tr><td>Net Return</td><td>£11,012</td><td>£22,036</td><td>£28,458</td><td>£32,892</td><td>£25,701</td><td>£120,100</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>13%</td><td>17%</td><td>19%</td><td>15%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>