<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>£31,596</td><td>£32,070</td><td>£32,872</td><td>£33,693</td><td>£34,704</td><td>£164,935</td></tr><tr><td>Total Expenses</td><td>£20,831</td><td>£20,925</td><td>£21,048</td><td>£21,174</td><td>£21,318</td><td>£105,295</td></tr><tr><td>Profit Before Tax</td><td>£10,765</td><td>£11,145</td><td>£11,824</td><td>£12,520</td><td>£13,387</td><td>£59,640</td></tr><tr><td>Profit After Tax      </td><td>£8,719</td><td>£9,028</td><td>£9,577</td><td>£10,141</td><td>£10,843</td><td>£48,309</td></tr><tr><td>Change In Property Value</td><td>£13,825</td><td>£14,309</td><td>£23,272</td><td>£26,784</td><td>£28,391</td><td>£106,582</td></tr><tr><td>Net Return</td><td>£22,544</td><td>£23,337</td><td>£32,850</td><td>£36,925</td><td>£39,235</td><td>£154,891</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>38%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>18%</td><td>26%</td><td>29%</td><td>31%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>