<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>£28,104</td><td>£28,526</td><td>£29,239</td><td>£29,970</td><td>£30,869</td><td>£146,707</td></tr><tr><td>Total Expenses</td><td>£19,292</td><td>£19,380</td><td>£19,494</td><td>£19,611</td><td>£19,744</td><td>£97,521</td></tr><tr><td>Profit Before Tax</td><td>£8,812</td><td>£9,146</td><td>£9,744</td><td>£10,358</td><td>£11,125</td><td>£49,186</td></tr><tr><td>Profit After Tax      </td><td>£7,138</td><td>£7,408</td><td>£7,893</td><td>£8,390</td><td>£9,011</td><td>£39,841</td></tr><tr><td>Change In Property Value</td><td>£10,950</td><td>£11,279</td><td>£21,298</td><td>£24,512</td><td>£25,982</td><td>£94,020</td></tr><tr><td>Net Return</td><td>£18,088</td><td>£18,686</td><td>£29,191</td><td>£32,902</td><td>£34,994</td><td>£133,860</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>34%</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>