<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>£32,496</td><td>£32,983</td><td>£33,808</td><td>£34,653</td><td>£35,693</td><td>£169,634</td></tr><tr><td>Total Expenses</td><td>£16,954</td><td>£17,048</td><td>£17,174</td><td>£17,302</td><td>£17,449</td><td>£85,927</td></tr><tr><td>Profit Before Tax</td><td>£15,542</td><td>£15,935</td><td>£16,634</td><td>£17,351</td><td>£18,244</td><td>£83,706</td></tr><tr><td>Profit After Tax      </td><td>£12,589</td><td>£12,907</td><td>£13,474</td><td>£14,054</td><td>£14,778</td><td>£67,802</td></tr><tr><td>Change In Property Value</td><td>£5,900</td><td>£6,018</td><td>£12,277</td><td>£15,960</td><td>£16,758</td><td>£56,912</td></tr><tr><td>Net Return</td><td>£18,489</td><td>£18,925</td><td>£25,750</td><td>£30,014</td><td>£31,535</td><td>£124,714</td></tr><tr><td>Return From Rental Income (%)</td><td>14%</td><td>14%</td><td>15%</td><td>15%</td><td>16%</td><td>74%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>28%</td><td>33%</td><td>34%</td><td>136%</td></tr></tbody></table></div></div></template></turbo-stream>