<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>£26,808</td><td>£27,344</td><td>£28,028</td><td>£28,728</td><td>£29,447</td><td>£140,355</td></tr><tr><td>Total Expenses</td><td>£16,772</td><td>£16,899</td><td>£17,036</td><td>£17,176</td><td>£17,315</td><td>£85,199</td></tr><tr><td>Profit Before Tax</td><td>£10,036</td><td>£10,445</td><td>£10,992</td><td>£11,553</td><td>£12,131</td><td>£55,156</td></tr><tr><td>Profit After Tax      </td><td>£8,129</td><td>£8,460</td><td>£8,903</td><td>£9,358</td><td>£9,826</td><td>£44,677</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,610</td><td>£11,444</td><td>£14,878</td><td>£17,184</td><td>£54,616</td></tr><tr><td>Net Return</td><td>£13,629</td><td>£14,070</td><td>£20,348</td><td>£24,235</td><td>£27,010</td><td>£99,293</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>14%</td><td>17%</td><td>19%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>