<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>£29,040</td><td>£29,476</td><td>£30,212</td><td>£30,968</td><td>£31,897</td><td>£151,593</td></tr><tr><td>Total Expenses</td><td>£21,328</td><td>£21,450</td><td>£21,597</td><td>£21,747</td><td>£21,913</td><td>£108,036</td></tr><tr><td>Profit Before Tax</td><td>£7,712</td><td>£8,025</td><td>£8,615</td><td>£9,221</td><td>£9,984</td><td>£43,557</td></tr><tr><td>Profit After Tax      </td><td>£6,246</td><td>£6,501</td><td>£6,979</td><td>£7,469</td><td>£8,087</td><td>£35,281</td></tr><tr><td>Change In Property Value</td><td>£11,358</td><td>£11,698</td><td>£22,090</td><td>£25,424</td><td>£26,949</td><td>£97,519</td></tr><tr><td>Net Return</td><td>£17,604</td><td>£18,199</td><td>£29,069</td><td>£32,893</td><td>£35,036</td><td>£132,801</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>