<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>£30,780</td><td>£31,242</td><td>£32,023</td><td>£32,823</td><td>£33,808</td><td>£160,676</td></tr><tr><td>Total Expenses</td><td>£22,576</td><td>£22,705</td><td>£22,860</td><td>£23,018</td><td>£23,193</td><td>£114,352</td></tr><tr><td>Profit Before Tax</td><td>£8,204</td><td>£8,537</td><td>£9,163</td><td>£9,805</td><td>£10,615</td><td>£46,324</td></tr><tr><td>Profit After Tax      </td><td>£6,645</td><td>£6,915</td><td>£7,422</td><td>£7,942</td><td>£8,598</td><td>£37,522</td></tr><tr><td>Change In Property Value</td><td>£12,038</td><td>£12,399</td><td>£23,414</td><td>£26,947</td><td>£28,564</td><td>£103,362</td></tr><tr><td>Net Return</td><td>£18,683</td><td>£19,314</td><td>£30,836</td><td>£34,889</td><td>£37,162</td><td>£140,884</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>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>