<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>£36,408</td><td>£37,136</td><td>£38,065</td><td>£39,016</td><td>£39,992</td><td>£190,616</td></tr><tr><td>Total Expenses</td><td>£23,294</td><td>£23,413</td><td>£23,549</td><td>£23,688</td><td>£23,828</td><td>£117,772</td></tr><tr><td>Profit Before Tax</td><td>£13,114</td><td>£13,723</td><td>£14,516</td><td>£15,328</td><td>£16,164</td><td>£72,845</td></tr><tr><td>Profit After Tax      </td><td>£10,622</td><td>£11,116</td><td>£11,758</td><td>£12,416</td><td>£13,092</td><td>£59,004</td></tr><tr><td>Change In Property Value</td><td>£8,899</td><td>£9,077</td><td>£18,517</td><td>£24,072</td><td>£27,803</td><td>£88,369</td></tr><tr><td>Net Return</td><td>£19,521</td><td>£20,193</td><td>£30,275</td><td>£36,488</td><td>£40,896</td><td>£147,373</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>11%</td><td>14%</td><td>15%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>