<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>£31,080</td><td>£31,546</td><td>£32,335</td><td>£33,143</td><td>£34,138</td><td>£162,242</td></tr><tr><td>Total Expenses</td><td>£27,524</td><td>£27,617</td><td>£27,739</td><td>£27,864</td><td>£28,006</td><td>£138,749</td></tr><tr><td>Profit Before Tax</td><td>£3,556</td><td>£3,929</td><td>£4,596</td><td>£5,280</td><td>£6,132</td><td>£23,492</td></tr><tr><td>Profit After Tax      </td><td>£2,880</td><td>£3,183</td><td>£3,723</td><td>£4,277</td><td>£4,967</td><td>£19,029</td></tr><tr><td>Change In Property Value</td><td>£11,300</td><td>£11,526</td><td>£23,513</td><td>£30,567</td><td>£32,095</td><td>£109,001</td></tr><tr><td>Net Return</td><td>£14,180</td><td>£14,709</td><td>£27,236</td><td>£34,844</td><td>£37,062</td><td>£128,030</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>10%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>20%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>