<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>£23,616</td><td>£23,970</td><td>£24,569</td><td>£25,184</td><td>£25,939</td><td>£123,279</td></tr><tr><td>Total Expenses</td><td>£19,238</td><td>£19,319</td><td>£19,422</td><td>£19,527</td><td>£19,646</td><td>£97,152</td></tr><tr><td>Profit Before Tax</td><td>£4,378</td><td>£4,651</td><td>£5,147</td><td>£5,656</td><td>£6,294</td><td>£26,127</td></tr><tr><td>Profit After Tax      </td><td>£3,546</td><td>£3,767</td><td>£4,169</td><td>£4,582</td><td>£5,098</td><td>£21,163</td></tr><tr><td>Change In Property Value</td><td>£11,249</td><td>£11,586</td><td>£21,878</td><td>£25,180</td><td>£26,691</td><td>£96,583</td></tr><tr><td>Net Return</td><td>£14,795</td><td>£15,353</td><td>£26,048</td><td>£29,761</td><td>£31,788</td><td>£117,746</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>