<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>£22,044</td><td>£22,375</td><td>£22,934</td><td>£23,507</td><td>£24,213</td><td>£115,073</td></tr><tr><td>Total Expenses</td><td>£18,089</td><td>£18,168</td><td>£18,267</td><td>£18,368</td><td>£18,481</td><td>£91,372</td></tr><tr><td>Profit Before Tax</td><td>£3,955</td><td>£4,207</td><td>£4,667</td><td>£5,140</td><td>£5,732</td><td>£23,701</td></tr><tr><td>Profit After Tax      </td><td>£3,204</td><td>£3,408</td><td>£3,781</td><td>£4,163</td><td>£4,643</td><td>£19,198</td></tr><tr><td>Change In Property Value</td><td>£10,499</td><td>£10,813</td><td>£20,419</td><td>£23,501</td><td>£24,911</td><td>£90,143</td></tr><tr><td>Net Return</td><td>£13,702</td><td>£14,221</td><td>£24,200</td><td>£27,664</td><td>£29,554</td><td>£109,341</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>17%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>