<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>£21,168</td><td>£21,486</td><td>£22,023</td><td>£22,573</td><td>£23,250</td><td>£110,500</td></tr><tr><td>Total Expenses</td><td>£17,098</td><td>£17,141</td><td>£17,206</td><td>£17,272</td><td>£17,350</td><td>£86,068</td></tr><tr><td>Profit Before Tax</td><td>£4,070</td><td>£4,344</td><td>£4,817</td><td>£5,301</td><td>£5,900</td><td>£24,432</td></tr><tr><td>Profit After Tax      </td><td>£3,297</td><td>£3,519</td><td>£3,902</td><td>£4,294</td><td>£4,779</td><td>£19,790</td></tr><tr><td>Change In Property Value</td><td>£10,950</td><td>£11,279</td><td>£21,298</td><td>£24,512</td><td>£25,982</td><td>£94,020</td></tr><tr><td>Net Return</td><td>£14,247</td><td>£14,797</td><td>£25,199</td><td>£28,806</td><td>£30,761</td><td>£113,810</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>26%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>