<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><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>£30,036</td><td>£30,487</td><td>£31,249</td><td>£32,030</td><td>£32,991</td><td>£156,792</td></tr><tr><td>Total Expenses</td><td>£20,477</td><td>£20,568</td><td>£20,687</td><td>£20,809</td><td>£20,948</td><td>£103,489</td></tr><tr><td>Profit Before Tax</td><td>£9,559</td><td>£9,919</td><td>£10,562</td><td>£11,221</td><td>£12,043</td><td>£53,303</td></tr><tr><td>Profit After Tax      </td><td>£7,743</td><td>£8,034</td><td>£8,555</td><td>£9,089</td><td>£9,755</td><td>£43,176</td></tr><tr><td>Change In Property Value</td><td>£11,700</td><td>£12,051</td><td>£22,756</td><td>£26,190</td><td>£27,762</td><td>£100,460</td></tr><tr><td>Net Return</td><td>£19,443</td><td>£20,085</td><td>£31,311</td><td>£35,279</td><td>£37,517</td><td>£143,635</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>