<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>£32,364</td><td>£32,849</td><td>£33,671</td><td>£34,512</td><td>£35,548</td><td>£168,944</td></tr><tr><td>Total Expenses</td><td>£28,248</td><td>£28,342</td><td>£28,468</td><td>£28,596</td><td>£28,742</td><td>£142,395</td></tr><tr><td>Profit Before Tax</td><td>£4,116</td><td>£4,507</td><td>£5,203</td><td>£5,917</td><td>£6,806</td><td>£26,549</td></tr><tr><td>Profit After Tax      </td><td>£3,334</td><td>£3,651</td><td>£4,215</td><td>£4,793</td><td>£5,513</td><td>£21,505</td></tr><tr><td>Change In Property Value</td><td>£11,600</td><td>£11,832</td><td>£24,137</td><td>£31,378</td><td>£32,947</td><td>£111,895</td></tr><tr><td>Net Return</td><td>£14,934</td><td>£15,483</td><td>£28,352</td><td>£36,171</td><td>£38,460</td><td>£133,400</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>20%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>