<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>£36,000</td><td>£36,720</td><td>£37,638</td><td>£38,579</td><td>£39,543</td><td>£188,480</td></tr><tr><td>Total Expenses</td><td>£20,280</td><td>£20,398</td><td>£20,532</td><td>£20,670</td><td>£20,809</td><td>£102,689</td></tr><tr><td>Profit Before Tax</td><td>£15,720</td><td>£16,322</td><td>£17,106</td><td>£17,909</td><td>£18,734</td><td>£85,791</td></tr><tr><td>Profit After Tax      </td><td>£12,734</td><td>£13,221</td><td>£13,856</td><td>£14,506</td><td>£15,175</td><td>£69,491</td></tr><tr><td>Change In Property Value</td><td>£11,100</td><td>£11,433</td><td>£19,626</td><td>£24,729</td><td>£26,213</td><td>£93,101</td></tr><tr><td>Net Return</td><td>£23,833</td><td>£24,654</td><td>£33,482</td><td>£39,235</td><td>£41,388</td><td>£162,592</td></tr><tr><td>Return From Rental Income (%)</td><td>11%</td><td>11%</td><td>12%</td><td>12%</td><td>13%</td><td>58%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>20%</td><td>28%</td><td>33%</td><td>34%</td><td>135%</td></tr></tbody></table></div></div></template></turbo-stream>