<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>£31,764</td><td>£32,240</td><td>£33,046</td><td>£33,873</td><td>£34,889</td><td>£165,812</td></tr><tr><td>Total Expenses</td><td>£22,723</td><td>£22,856</td><td>£23,015</td><td>£23,178</td><td>£23,359</td><td>£115,131</td></tr><tr><td>Profit Before Tax</td><td>£9,041</td><td>£9,385</td><td>£10,031</td><td>£10,694</td><td>£11,530</td><td>£50,681</td></tr><tr><td>Profit After Tax      </td><td>£7,323</td><td>£7,602</td><td>£8,125</td><td>£8,662</td><td>£9,340</td><td>£41,052</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£12,360</td><td>£23,340</td><td>£26,862</td><td>£28,474</td><td>£103,035</td></tr><tr><td>Net Return</td><td>£19,323</td><td>£19,962</td><td>£31,465</td><td>£35,524</td><td>£37,813</td><td>£144,087</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>24%</td><td>28%</td><td>29%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>