<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>£21,276</td><td>£21,595</td><td>£22,135</td><td>£22,688</td><td>£23,369</td><td>£111,064</td></tr><tr><td>Total Expenses</td><td>£12,943</td><td>£12,987</td><td>£13,051</td><td>£13,118</td><td>£13,196</td><td>£65,295</td></tr><tr><td>Profit Before Tax</td><td>£8,333</td><td>£8,609</td><td>£9,084</td><td>£9,571</td><td>£10,173</td><td>£45,769</td></tr><tr><td>Profit After Tax      </td><td>£6,750</td><td>£6,973</td><td>£7,358</td><td>£7,752</td><td>£8,240</td><td>£37,073</td></tr><tr><td>Change In Property Value</td><td>£9,100</td><td>£9,419</td><td>£15,319</td><td>£17,630</td><td>£18,688</td><td>£70,155</td></tr><tr><td>Net Return</td><td>£15,850</td><td>£16,391</td><td>£22,676</td><td>£25,383</td><td>£26,928</td><td>£107,228</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>47%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>29%</td><td>32%</td><td>34%</td><td>135%</td></tr></tbody></table></div></div></template></turbo-stream>