<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>£41,088</td><td>£41,704</td><td>£42,747</td><td>£43,816</td><td>£45,130</td><td>£214,485</td></tr><tr><td>Total Expenses</td><td>£30,539</td><td>£30,707</td><td>£30,910</td><td>£31,118</td><td>£31,348</td><td>£154,621</td></tr><tr><td>Profit Before Tax</td><td>£10,549</td><td>£10,998</td><td>£11,837</td><td>£12,698</td><td>£13,782</td><td>£59,864</td></tr><tr><td>Profit After Tax      </td><td>£8,545</td><td>£8,908</td><td>£9,588</td><td>£10,285</td><td>£11,164</td><td>£48,490</td></tr><tr><td>Change In Property Value</td><td>£11,000</td><td>£11,220</td><td>£22,889</td><td>£29,755</td><td>£31,243</td><td>£106,107</td></tr><tr><td>Net Return</td><td>£19,545</td><td>£20,128</td><td>£32,477</td><td>£40,041</td><td>£42,407</td><td>£154,597</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>23%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>