<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>£28,824</td><td>£29,256</td><td>£29,988</td><td>£30,737</td><td>£31,660</td><td>£150,465</td></tr><tr><td>Total Expenses</td><td>£21,172</td><td>£21,293</td><td>£21,439</td><td>£21,588</td><td>£21,753</td><td>£107,246</td></tr><tr><td>Profit Before Tax</td><td>£7,652</td><td>£7,963</td><td>£8,549</td><td>£9,149</td><td>£9,907</td><td>£43,220</td></tr><tr><td>Profit After Tax      </td><td>£6,198</td><td>£6,450</td><td>£6,924</td><td>£7,411</td><td>£8,025</td><td>£35,008</td></tr><tr><td>Change In Property Value</td><td>£11,273</td><td>£11,611</td><td>£21,925</td><td>£25,233</td><td>£26,747</td><td>£96,789</td></tr><tr><td>Net Return</td><td>£17,470</td><td>£18,061</td><td>£28,849</td><td>£32,644</td><td>£34,772</td><td>£131,797</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>