<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>£27,012</td><td>£27,417</td><td>£28,103</td><td>£28,805</td><td>£29,669</td><td>£141,006</td></tr><tr><td>Total Expenses</td><td>£17,640</td><td>£17,707</td><td>£17,800</td><td>£17,895</td><td>£18,005</td><td>£89,046</td></tr><tr><td>Profit Before Tax</td><td>£9,372</td><td>£9,711</td><td>£10,303</td><td>£10,911</td><td>£11,664</td><td>£51,960</td></tr><tr><td>Profit After Tax      </td><td>£7,591</td><td>£7,866</td><td>£8,346</td><td>£8,838</td><td>£9,448</td><td>£42,088</td></tr><tr><td>Change In Property Value</td><td>£3,480</td><td>£3,515</td><td>£10,650</td><td>£14,626</td><td>£17,112</td><td>£49,383</td></tr><tr><td>Net Return</td><td>£11,071</td><td>£11,380</td><td>£18,995</td><td>£23,463</td><td>£26,560</td><td>£91,470</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>