<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>£32,760</td><td>£33,251</td><td>£34,083</td><td>£34,935</td><td>£35,983</td><td>£171,012</td></tr><tr><td>Total Expenses</td><td>£19,757</td><td>£19,853</td><td>£19,979</td><td>£20,108</td><td>£20,255</td><td>£99,951</td></tr><tr><td>Profit Before Tax</td><td>£13,003</td><td>£13,399</td><td>£14,104</td><td>£14,827</td><td>£15,728</td><td>£71,060</td></tr><tr><td>Profit After Tax      </td><td>£10,532</td><td>£10,853</td><td>£11,424</td><td>£12,010</td><td>£12,739</td><td>£57,559</td></tr><tr><td>Change In Property Value</td><td>£12,775</td><td>£13,222</td><td>£21,505</td><td>£24,750</td><td>£26,235</td><td>£98,487</td></tr><tr><td>Net Return</td><td>£23,307</td><td>£24,075</td><td>£32,929</td><td>£36,760</td><td>£38,975</td><td>£156,046</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>50%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>28%</td><td>32%</td><td>34%</td><td>134%</td></tr></tbody></table></div></div></template></turbo-stream>