<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>£34,320</td><td>£34,835</td><td>£35,706</td><td>£36,598</td><td>£37,696</td><td>£179,155</td></tr><tr><td>Total Expenses</td><td>£22,453</td><td>£22,550</td><td>£22,680</td><td>£22,813</td><td>£22,966</td><td>£113,462</td></tr><tr><td>Profit Before Tax</td><td>£11,867</td><td>£12,285</td><td>£13,026</td><td>£13,785</td><td>£14,731</td><td>£65,693</td></tr><tr><td>Profit After Tax      </td><td>£9,613</td><td>£9,951</td><td>£10,551</td><td>£11,166</td><td>£11,932</td><td>£53,212</td></tr><tr><td>Change In Property Value</td><td>£15,015</td><td>£15,541</td><td>£25,276</td><td>£29,090</td><td>£30,835</td><td>£115,756</td></tr><tr><td>Net Return</td><td>£24,628</td><td>£25,491</td><td>£35,826</td><td>£40,256</td><td>£42,767</td><td>£168,968</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>