<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>£37,800</td><td>£38,367</td><td>£39,326</td><td>£40,309</td><td>£41,519</td><td>£197,321</td></tr><tr><td>Total Expenses</td><td>£36,020</td><td>£36,088</td><td>£36,195</td><td>£36,304</td><td>£36,436</td><td>£181,043</td></tr><tr><td>Profit Before Tax</td><td>£1,780</td><td>£2,279</td><td>£3,131</td><td>£4,005</td><td>£5,083</td><td>£16,278</td></tr><tr><td>Profit After Tax      </td><td>£1,442</td><td>£1,846</td><td>£2,536</td><td>£3,244</td><td>£4,117</td><td>£13,185</td></tr><tr><td>Change In Property Value</td><td>£20,000</td><td>£20,500</td><td>£37,823</td><td>£48,308</td><td>£55,598</td><td>£182,228</td></tr><tr><td>Net Return</td><td>£21,442</td><td>£22,346</td><td>£40,359</td><td>£51,552</td><td>£59,715</td><td>£195,413</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>5%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>22%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>