<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>£31,116</td><td>£31,738</td><td>£32,532</td><td>£33,345</td><td>£34,179</td><td>£162,910</td></tr><tr><td>Total Expenses</td><td>£16,221</td><td>£16,329</td><td>£16,451</td><td>£16,576</td><td>£16,702</td><td>£82,279</td></tr><tr><td>Profit Before Tax</td><td>£14,895</td><td>£15,409</td><td>£16,081</td><td>£16,769</td><td>£17,476</td><td>£80,631</td></tr><tr><td>Profit After Tax      </td><td>£12,065</td><td>£12,482</td><td>£13,025</td><td>£13,583</td><td>£14,156</td><td>£65,311</td></tr><tr><td>Change In Property Value</td><td>£5,600</td><td>£5,712</td><td>£11,652</td><td>£15,148</td><td>£17,496</td><td>£55,609</td></tr><tr><td>Net Return</td><td>£17,665</td><td>£18,194</td><td>£24,678</td><td>£28,731</td><td>£31,652</td><td>£120,920</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>9%</td><td>9%</td><td>9%</td><td>10%</td><td>45%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>17%</td><td>20%</td><td>22%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>