<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>£42,072</td><td>£42,703</td><td>£43,771</td><td>£44,865</td><td>£46,211</td><td>£219,622</td></tr><tr><td>Total Expenses</td><td>£37,439</td><td>£37,514</td><td>£37,631</td><td>£37,752</td><td>£37,897</td><td>£188,232</td></tr><tr><td>Profit Before Tax</td><td>£4,633</td><td>£5,189</td><td>£6,139</td><td>£7,113</td><td>£8,314</td><td>£31,389</td></tr><tr><td>Profit After Tax      </td><td>£3,753</td><td>£4,203</td><td>£4,973</td><td>£5,762</td><td>£6,734</td><td>£25,425</td></tr><tr><td>Change In Property Value</td><td>£16,500</td><td>£16,830</td><td>£34,333</td><td>£44,633</td><td>£46,865</td><td>£159,161</td></tr><tr><td>Net Return</td><td>£20,253</td><td>£21,033</td><td>£39,306</td><td>£50,395</td><td>£53,599</td><td>£184,586</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>14%</td><td>18%</td><td>19%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>