<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>£32,208</td><td>£32,691</td><td>£33,508</td><td>£34,346</td><td>£35,376</td><td>£168,130</td></tr><tr><td>Total Expenses</td><td>£23,407</td><td>£23,541</td><td>£23,702</td><td>£23,868</td><td>£24,050</td><td>£118,568</td></tr><tr><td>Profit Before Tax</td><td>£8,801</td><td>£9,150</td><td>£9,806</td><td>£10,478</td><td>£11,326</td><td>£49,562</td></tr><tr><td>Profit After Tax      </td><td>£7,129</td><td>£7,412</td><td>£7,943</td><td>£8,487</td><td>£9,174</td><td>£40,145</td></tr><tr><td>Change In Property Value</td><td>£4,150</td><td>£4,192</td><td>£12,700</td><td>£17,442</td><td>£20,407</td><td>£58,890</td></tr><tr><td>Net Return</td><td>£11,279</td><td>£11,603</td><td>£20,643</td><td>£25,929</td><td>£29,581</td><td>£99,035</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>15%</td><td>19%</td><td>22%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>