<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>£30,828</td><td>£31,290</td><td>£32,073</td><td>£32,874</td><td>£33,861</td><td>£160,926</td></tr><tr><td>Total Expenses</td><td>£22,068</td><td>£22,197</td><td>£22,352</td><td>£22,511</td><td>£22,686</td><td>£111,813</td></tr><tr><td>Profit Before Tax</td><td>£8,760</td><td>£9,094</td><td>£9,721</td><td>£10,364</td><td>£11,175</td><td>£49,114</td></tr><tr><td>Profit After Tax      </td><td>£7,096</td><td>£7,366</td><td>£7,874</td><td>£8,395</td><td>£9,052</td><td>£39,782</td></tr><tr><td>Change In Property Value</td><td>£11,646</td><td>£11,996</td><td>£22,652</td><td>£26,070</td><td>£27,634</td><td>£99,998</td></tr><tr><td>Net Return</td><td>£18,742</td><td>£19,362</td><td>£30,526</td><td>£34,465</td><td>£36,686</td><td>£139,780</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>