<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>£25,356</td><td>£25,863</td><td>£26,510</td><td>£27,172</td><td>£27,852</td><td>£132,753</td></tr><tr><td>Total Expenses</td><td>£14,851</td><td>£14,948</td><td>£15,055</td><td>£15,166</td><td>£15,276</td><td>£75,296</td></tr><tr><td>Profit Before Tax</td><td>£10,505</td><td>£10,915</td><td>£11,454</td><td>£12,007</td><td>£12,576</td><td>£57,457</td></tr><tr><td>Profit After Tax      </td><td>£8,509</td><td>£8,841</td><td>£9,278</td><td>£9,726</td><td>£10,186</td><td>£46,540</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£8,034</td><td>£13,792</td><td>£17,378</td><td>£18,420</td><td>£65,423</td></tr><tr><td>Net Return</td><td>£16,309</td><td>£16,875</td><td>£23,070</td><td>£27,103</td><td>£28,606</td><td>£111,964</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>52%</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>