<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>£30,948</td><td>£31,412</td><td>£32,198</td><td>£33,002</td><td>£33,993</td><td>£161,553</td></tr><tr><td>Total Expenses</td><td>£22,153</td><td>£22,282</td><td>£22,438</td><td>£22,597</td><td>£22,773</td><td>£112,244</td></tr><tr><td>Profit Before Tax</td><td>£8,795</td><td>£9,130</td><td>£9,760</td><td>£10,405</td><td>£11,220</td><td>£49,309</td></tr><tr><td>Profit After Tax      </td><td>£7,124</td><td>£7,395</td><td>£7,905</td><td>£8,428</td><td>£9,088</td><td>£39,940</td></tr><tr><td>Change In Property Value</td><td>£11,693</td><td>£12,043</td><td>£22,742</td><td>£26,174</td><td>£27,744</td><td>£100,395</td></tr><tr><td>Net Return</td><td>£18,816</td><td>£19,439</td><td>£30,647</td><td>£34,602</td><td>£36,832</td><td>£140,335</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>29%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>