<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>£20,508</td><td>£20,816</td><td>£21,336</td><td>£21,869</td><td>£22,525</td><td>£107,055</td></tr><tr><td>Total Expenses</td><td>£16,572</td><td>£16,649</td><td>£16,744</td><td>£16,841</td><td>£16,949</td><td>£83,756</td></tr><tr><td>Profit Before Tax</td><td>£3,936</td><td>£4,167</td><td>£4,592</td><td>£5,028</td><td>£5,576</td><td>£23,299</td></tr><tr><td>Profit After Tax      </td><td>£3,188</td><td>£3,375</td><td>£3,720</td><td>£4,073</td><td>£4,517</td><td>£18,872</td></tr><tr><td>Change In Property Value</td><td>£9,468</td><td>£9,752</td><td>£18,415</td><td>£21,194</td><td>£22,466</td><td>£81,295</td></tr><tr><td>Net Return</td><td>£12,656</td><td>£13,127</td><td>£22,135</td><td>£25,267</td><td>£26,982</td><td>£100,167</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>26%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>