<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>£28,764</td><td>£29,339</td><td>£30,073</td><td>£30,825</td><td>£31,595</td><td>£150,596</td></tr><tr><td>Total Expenses</td><td>£16,581</td><td>£16,684</td><td>£16,800</td><td>£16,919</td><td>£17,039</td><td>£84,023</td></tr><tr><td>Profit Before Tax</td><td>£12,183</td><td>£12,655</td><td>£13,272</td><td>£13,905</td><td>£14,556</td><td>£66,572</td></tr><tr><td>Profit After Tax      </td><td>£9,869</td><td>£10,251</td><td>£10,751</td><td>£11,263</td><td>£11,790</td><td>£53,924</td></tr><tr><td>Change In Property Value</td><td>£8,850</td><td>£9,116</td><td>£15,648</td><td>£19,717</td><td>£20,900</td><td>£74,230</td></tr><tr><td>Net Return</td><td>£18,719</td><td>£19,366</td><td>£26,399</td><td>£30,980</td><td>£32,690</td><td>£128,154</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>53%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>19%</td><td>26%</td><td>30%</td><td>32%</td><td>125%</td></tr></tbody></table></div></div></template></turbo-stream>