<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>£26,808</td><td>£27,344</td><td>£28,028</td><td>£28,728</td><td>£29,447</td><td>£140,355</td></tr><tr><td>Total Expenses</td><td>£15,591</td><td>£15,691</td><td>£15,802</td><td>£15,916</td><td>£16,031</td><td>£79,032</td></tr><tr><td>Profit Before Tax</td><td>£11,217</td><td>£11,653</td><td>£12,225</td><td>£12,812</td><td>£13,416</td><td>£61,323</td></tr><tr><td>Profit After Tax      </td><td>£9,085</td><td>£9,439</td><td>£9,903</td><td>£10,378</td><td>£10,867</td><td>£49,672</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,610</td><td>£11,444</td><td>£14,878</td><td>£17,184</td><td>£54,616</td></tr><tr><td>Net Return</td><td>£14,585</td><td>£15,049</td><td>£21,347</td><td>£25,256</td><td>£28,051</td><td>£104,288</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>15%</td><td>18%</td><td>20%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>