<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>£35,388</td><td>£35,919</td><td>£36,817</td><td>£37,737</td><td>£38,869</td><td>£184,730</td></tr><tr><td>Total Expenses</td><td>£21,723</td><td>£21,787</td><td>£21,888</td><td>£21,991</td><td>£22,115</td><td>£109,504</td></tr><tr><td>Profit Before Tax</td><td>£13,665</td><td>£14,131</td><td>£14,929</td><td>£15,746</td><td>£16,754</td><td>£75,226</td></tr><tr><td>Profit After Tax      </td><td>£11,069</td><td>£11,446</td><td>£12,092</td><td>£12,754</td><td>£13,571</td><td>£60,933</td></tr><tr><td>Change In Property Value</td><td>£13,369</td><td>£13,770</td><td>£26,003</td><td>£29,927</td><td>£31,723</td><td>£114,793</td></tr><tr><td>Net Return</td><td>£24,438</td><td>£25,217</td><td>£38,095</td><td>£42,682</td><td>£45,294</td><td>£175,726</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>42%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>26%</td><td>30%</td><td>31%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>