<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>£41,436</td><td>£42,265</td><td>£43,321</td><td>£44,404</td><td>£45,514</td><td>£216,941</td></tr><tr><td>Total Expenses</td><td>£23,005</td><td>£23,134</td><td>£23,283</td><td>£23,435</td><td>£23,589</td><td>£116,447</td></tr><tr><td>Profit Before Tax</td><td>£18,431</td><td>£19,130</td><td>£20,038</td><td>£20,969</td><td>£21,926</td><td>£100,494</td></tr><tr><td>Profit After Tax      </td><td>£14,929</td><td>£15,496</td><td>£16,231</td><td>£16,985</td><td>£17,760</td><td>£81,400</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>£23,429</td><td>£24,166</td><td>£33,918</td><td>£39,978</td><td>£44,317</td><td>£165,807</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>14%</td><td>16%</td><td>18%</td><td>66%</td></tr></tbody></table></div></div></template></turbo-stream>