<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>£29,244</td><td>£29,829</td><td>£30,575</td><td>£31,339</td><td>£32,122</td><td>£153,109</td></tr><tr><td>Total Expenses</td><td>£16,827</td><td>£16,931</td><td>£17,049</td><td>£17,169</td><td>£17,290</td><td>£85,266</td></tr><tr><td>Profit Before Tax</td><td>£12,417</td><td>£12,898</td><td>£13,526</td><td>£14,170</td><td>£14,832</td><td>£67,843</td></tr><tr><td>Profit After Tax      </td><td>£10,058</td><td>£10,447</td><td>£10,956</td><td>£11,478</td><td>£12,014</td><td>£54,953</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,270</td><td>£15,913</td><td>£20,051</td><td>£21,254</td><td>£75,487</td></tr><tr><td>Net Return</td><td>£19,058</td><td>£19,717</td><td>£26,869</td><td>£31,528</td><td>£33,268</td><td>£130,440</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>