<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>£23,628</td><td>£23,982</td><td>£24,582</td><td>£25,197</td><td>£25,952</td><td>£123,341</td></tr><tr><td>Total Expenses</td><td>£19,241</td><td>£19,322</td><td>£19,425</td><td>£19,531</td><td>£19,649</td><td>£97,168</td></tr><tr><td>Profit Before Tax</td><td>£4,387</td><td>£4,660</td><td>£5,157</td><td>£5,666</td><td>£6,304</td><td>£26,173</td></tr><tr><td>Profit After Tax      </td><td>£3,554</td><td>£3,775</td><td>£4,177</td><td>£4,589</td><td>£5,106</td><td>£21,200</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,588</td><td>£21,881</td><td>£25,183</td><td>£26,694</td><td>£96,596</td></tr><tr><td>Net Return</td><td>£14,804</td><td>£15,362</td><td>£26,058</td><td>£29,773</td><td>£31,800</td><td>£117,796</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>18%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>