<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>£24,468</td><td>£24,835</td><td>£25,456</td><td>£26,092</td><td>£26,875</td><td>£127,726</td></tr><tr><td>Total Expenses</td><td>£13,659</td><td>£13,707</td><td>£13,780</td><td>£13,855</td><td>£13,944</td><td>£68,945</td></tr><tr><td>Profit Before Tax</td><td>£10,809</td><td>£11,128</td><td>£11,676</td><td>£12,238</td><td>£12,931</td><td>£58,782</td></tr><tr><td>Profit After Tax      </td><td>£8,755</td><td>£9,013</td><td>£9,457</td><td>£9,912</td><td>£10,474</td><td>£47,613</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,508</td><td>£11,236</td><td>£14,607</td><td>£15,338</td><td>£52,089</td></tr><tr><td>Net Return</td><td>£14,155</td><td>£14,521</td><td>£20,694</td><td>£24,520</td><td>£25,812</td><td>£99,702</td></tr><tr><td>Return From Rental Income (%)</td><td>11%</td><td>11%</td><td>11%</td><td>12%</td><td>13%</td><td>57%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>25%</td><td>30%</td><td>31%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>