<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>£21,936</td><td>£22,375</td><td>£22,934</td><td>£23,507</td><td>£24,095</td><td>£114,847</td></tr><tr><td>Total Expenses</td><td>£13,120</td><td>£13,210</td><td>£13,309</td><td>£13,410</td><td>£13,512</td><td>£66,562</td></tr><tr><td>Profit Before Tax</td><td>£8,816</td><td>£9,164</td><td>£9,625</td><td>£10,097</td><td>£10,583</td><td>£48,285</td></tr><tr><td>Profit After Tax      </td><td>£7,141</td><td>£7,423</td><td>£7,796</td><td>£8,179</td><td>£8,572</td><td>£39,111</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£6,953</td><td>£11,935</td><td>£15,038</td><td>£15,941</td><td>£56,616</td></tr><tr><td>Net Return</td><td>£13,891</td><td>£14,376</td><td>£19,731</td><td>£23,217</td><td>£24,513</td><td>£95,727</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>51%</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>