<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>£40,620</td><td>£41,229</td><td>£42,260</td><td>£43,317</td><td>£44,616</td><td>£212,042</td></tr><tr><td>Total Expenses</td><td>£30,445</td><td>£30,611</td><td>£30,812</td><td>£31,018</td><td>£31,245</td><td>£154,132</td></tr><tr><td>Profit Before Tax</td><td>£10,175</td><td>£10,618</td><td>£11,448</td><td>£12,299</td><td>£13,371</td><td>£57,910</td></tr><tr><td>Profit After Tax      </td><td>£8,242</td><td>£8,601</td><td>£9,273</td><td>£9,962</td><td>£10,830</td><td>£46,907</td></tr><tr><td>Change In Property Value</td><td>£13,750</td><td>£14,094</td><td>£26,003</td><td>£33,212</td><td>£38,223</td><td>£125,282</td></tr><tr><td>Net Return</td><td>£21,992</td><td>£22,694</td><td>£35,276</td><td>£43,173</td><td>£49,054</td><td>£172,189</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>19%</td><td>24%</td><td>27%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>