<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>£32,544</td><td>£33,195</td><td>£34,025</td><td>£34,875</td><td>£35,747</td><td>£170,386</td></tr><tr><td>Total Expenses</td><td>£22,116</td><td>£22,227</td><td>£22,353</td><td>£22,482</td><td>£22,612</td><td>£111,791</td></tr><tr><td>Profit Before Tax</td><td>£10,428</td><td>£10,968</td><td>£11,671</td><td>£12,393</td><td>£13,135</td><td>£58,595</td></tr><tr><td>Profit After Tax      </td><td>£8,446</td><td>£8,884</td><td>£9,454</td><td>£10,038</td><td>£10,639</td><td>£47,462</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£8,670</td><td>£17,687</td><td>£22,993</td><td>£26,557</td><td>£84,406</td></tr><tr><td>Net Return</td><td>£16,946</td><td>£17,554</td><td>£27,141</td><td>£33,031</td><td>£37,196</td><td>£131,868</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>11%</td><td>13%</td><td>15%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>