<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>£17,304</td><td>£17,650</td><td>£18,091</td><td>£18,544</td><td>£19,007</td><td>£90,596</td></tr><tr><td>Total Expenses</td><td>£10,905</td><td>£10,990</td><td>£11,082</td><td>£11,177</td><td>£11,271</td><td>£55,425</td></tr><tr><td>Profit Before Tax</td><td>£6,399</td><td>£6,660</td><td>£7,009</td><td>£7,367</td><td>£7,737</td><td>£35,171</td></tr><tr><td>Profit After Tax      </td><td>£5,184</td><td>£5,394</td><td>£5,677</td><td>£5,967</td><td>£6,267</td><td>£28,489</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,408</td><td>£9,283</td><td>£11,696</td><td>£12,398</td><td>£44,035</td></tr><tr><td>Net Return</td><td>£10,434</td><td>£10,802</td><td>£14,960</td><td>£17,664</td><td>£18,665</td><td>£72,524</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>12%</td><td>53%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>20%</td><td>28%</td><td>33%</td><td>35%</td><td>136%</td></tr></tbody></table></div></div></template></turbo-stream>