<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>£30,480</td><td>£30,937</td><td>£31,711</td><td>£32,503</td><td>£33,478</td><td>£159,110</td></tr><tr><td>Total Expenses</td><td>£27,861</td><td>£27,953</td><td>£28,073</td><td>£28,196</td><td>£28,336</td><td>£140,420</td></tr><tr><td>Profit Before Tax</td><td>£2,619</td><td>£2,984</td><td>£3,637</td><td>£4,307</td><td>£5,142</td><td>£18,690</td></tr><tr><td>Profit After Tax      </td><td>£2,121</td><td>£2,417</td><td>£2,946</td><td>£3,489</td><td>£4,165</td><td>£15,139</td></tr><tr><td>Change In Property Value</td><td>£14,375</td><td>£14,734</td><td>£27,185</td><td>£34,721</td><td>£39,961</td><td>£130,976</td></tr><tr><td>Net Return</td><td>£16,496</td><td>£17,152</td><td>£30,131</td><td>£38,210</td><td>£44,126</td><td>£146,115</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>