<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>£32,592</td><td>£33,081</td><td>£33,908</td><td>£34,756</td><td>£35,798</td><td>£170,135</td></tr><tr><td>Total Expenses</td><td>£23,878</td><td>£24,013</td><td>£24,177</td><td>£24,344</td><td>£24,529</td><td>£120,941</td></tr><tr><td>Profit Before Tax</td><td>£8,714</td><td>£9,067</td><td>£9,731</td><td>£10,411</td><td>£11,270</td><td>£49,194</td></tr><tr><td>Profit After Tax      </td><td>£7,058</td><td>£7,345</td><td>£7,882</td><td>£8,433</td><td>£9,128</td><td>£39,847</td></tr><tr><td>Change In Property Value</td><td>£12,749</td><td>£13,131</td><td>£24,796</td><td>£28,538</td><td>£30,250</td><td>£109,462</td></tr><tr><td>Net Return</td><td>£19,807</td><td>£20,476</td><td>£32,678</td><td>£36,971</td><td>£39,378</td><td>£149,309</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>