<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>£34,872</td><td>£35,395</td><td>£35,926</td><td>£36,824</td><td>£37,745</td><td>£180,762</td></tr><tr><td>Total Expenses</td><td>£28,923</td><td>£28,988</td><td>£29,051</td><td>£29,151</td><td>£29,254</td><td>£145,367</td></tr><tr><td>Profit Before Tax</td><td>£5,949</td><td>£6,407</td><td>£6,875</td><td>£7,673</td><td>£8,491</td><td>£35,395</td></tr><tr><td>Profit After Tax      </td><td>£4,819</td><td>£5,190</td><td>£5,569</td><td>£6,215</td><td>£6,878</td><td>£28,670</td></tr><tr><td>Change In Property Value</td><td>£11,625</td><td>£27,532</td><td>£36,637</td><td>£42,540</td><td>£31,267</td><td>£149,600</td></tr><tr><td>Net Return</td><td>£16,444</td><td>£32,722</td><td>£42,206</td><td>£48,755</td><td>£38,144</td><td>£178,271</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>16%</td><td>19%</td><td>15%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>