<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>£20,400</td><td>£20,706</td><td>£21,224</td><td>£21,754</td><td>£22,407</td><td>£106,491</td></tr><tr><td>Total Expenses</td><td>£16,855</td><td>£16,932</td><td>£17,026</td><td>£17,123</td><td>£17,231</td><td>£85,167</td></tr><tr><td>Profit Before Tax</td><td>£3,545</td><td>£3,774</td><td>£4,197</td><td>£4,631</td><td>£5,176</td><td>£21,323</td></tr><tr><td>Profit After Tax      </td><td>£2,871</td><td>£3,057</td><td>£3,400</td><td>£3,751</td><td>£4,192</td><td>£17,272</td></tr><tr><td>Change In Property Value</td><td>£9,690</td><td>£9,981</td><td>£18,847</td><td>£21,691</td><td>£22,993</td><td>£83,201</td></tr><tr><td>Net Return</td><td>£12,561</td><td>£13,038</td><td>£22,247</td><td>£25,442</td><td>£27,185</td><td>£100,473</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>