<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>£28,428</td><td>£28,854</td><td>£29,576</td><td>£30,315</td><td>£31,225</td><td>£148,398</td></tr><tr><td>Total Expenses</td><td>£17,550</td><td>£17,605</td><td>£17,688</td><td>£17,773</td><td>£17,874</td><td>£88,490</td></tr><tr><td>Profit Before Tax</td><td>£10,878</td><td>£11,250</td><td>£11,888</td><td>£12,543</td><td>£13,350</td><td>£59,908</td></tr><tr><td>Profit After Tax      </td><td>£8,811</td><td>£9,112</td><td>£9,629</td><td>£10,159</td><td>£10,814</td><td>£48,526</td></tr><tr><td>Change In Property Value</td><td>£10,740</td><td>£11,062</td><td>£20,889</td><td>£24,041</td><td>£25,484</td><td>£92,217</td></tr><tr><td>Net Return</td><td>£19,551</td><td>£20,174</td><td>£30,519</td><td>£34,201</td><td>£36,298</td><td>£140,742</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>10%</td><td>43%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>27%</td><td>30%</td><td>32%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>