<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>£25,332</td><td>£25,712</td><td>£26,355</td><td>£27,014</td><td>£27,824</td><td>£132,236</td></tr><tr><td>Total Expenses</td><td>£13,658</td><td>£13,742</td><td>£13,850</td><td>£13,959</td><td>£14,083</td><td>£69,293</td></tr><tr><td>Profit Before Tax</td><td>£11,674</td><td>£11,970</td><td>£12,505</td><td>£13,054</td><td>£13,741</td><td>£62,943</td></tr><tr><td>Profit After Tax      </td><td>£9,456</td><td>£9,695</td><td>£10,129</td><td>£10,574</td><td>£11,130</td><td>£50,984</td></tr><tr><td>Change In Property Value</td><td>£4,600</td><td>£4,692</td><td>£9,572</td><td>£12,443</td><td>£13,065</td><td>£44,372</td></tr><tr><td>Net Return</td><td>£14,056</td><td>£14,387</td><td>£19,701</td><td>£23,017</td><td>£24,195</td><td>£95,356</td></tr><tr><td>Return From Rental Income (%)</td><td>14%</td><td>14%</td><td>14%</td><td>15%</td><td>16%</td><td>73%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>28%</td><td>33%</td><td>35%</td><td>136%</td></tr></tbody></table></div></div></template></turbo-stream>