<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>£65,004</td><td>£65,979</td><td>£67,629</td><td>£69,319</td><td>£71,399</td><td>£339,330</td></tr><tr><td>Total Expenses</td><td>£60,078</td><td>£60,221</td><td>£60,429</td><td>£60,642</td><td>£60,893</td><td>£302,264</td></tr><tr><td>Profit Before Tax</td><td>£4,926</td><td>£5,758</td><td>£7,199</td><td>£8,677</td><td>£10,506</td><td>£37,066</td></tr><tr><td>Profit After Tax      </td><td>£3,990</td><td>£4,664</td><td>£5,831</td><td>£7,028</td><td>£8,510</td><td>£30,023</td></tr><tr><td>Change In Property Value</td><td>£39,000</td><td>£40,170</td><td>£75,854</td><td>£87,301</td><td>£92,540</td><td>£334,865</td></tr><tr><td>Net Return</td><td>£42,990</td><td>£44,834</td><td>£81,686</td><td>£94,330</td><td>£101,049</td><td>£364,889</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>18%</td><td>20%</td><td>22%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>