<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>£19,476</td><td>£19,768</td><td>£20,262</td><td>£20,769</td><td>£21,392</td><td>£101,667</td></tr><tr><td>Total Expenses</td><td>£15,652</td><td>£15,727</td><td>£15,819</td><td>£15,914</td><td>£16,019</td><td>£79,131</td></tr><tr><td>Profit Before Tax</td><td>£3,824</td><td>£4,041</td><td>£4,443</td><td>£4,855</td><td>£5,373</td><td>£22,537</td></tr><tr><td>Profit After Tax      </td><td>£3,098</td><td>£3,273</td><td>£3,599</td><td>£3,933</td><td>£4,352</td><td>£18,255</td></tr><tr><td>Change In Property Value</td><td>£8,850</td><td>£9,116</td><td>£17,213</td><td>£19,811</td><td>£20,999</td><td>£75,989</td></tr><tr><td>Net Return</td><td>£11,948</td><td>£12,389</td><td>£20,812</td><td>£23,743</td><td>£25,352</td><td>£94,243</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>