<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>£27,564</td><td>£27,977</td><td>£28,677</td><td>£29,394</td><td>£30,276</td><td>£143,888</td></tr><tr><td>Total Expenses</td><td>£17,539</td><td>£17,592</td><td>£17,673</td><td>£17,756</td><td>£17,854</td><td>£88,415</td></tr><tr><td>Profit Before Tax</td><td>£10,025</td><td>£10,385</td><td>£11,004</td><td>£11,638</td><td>£12,421</td><td>£55,473</td></tr><tr><td>Profit After Tax      </td><td>£8,120</td><td>£8,412</td><td>£8,913</td><td>£9,427</td><td>£10,061</td><td>£44,933</td></tr><tr><td>Change In Property Value</td><td>£12,600</td><td>£13,041</td><td>£21,210</td><td>£24,411</td><td>£25,876</td><td>£97,138</td></tr><tr><td>Net Return</td><td>£20,720</td><td>£21,453</td><td>£30,123</td><td>£33,838</td><td>£35,937</td><td>£142,071</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>39%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>19%</td><td>26%</td><td>30%</td><td>31%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>