<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>£24,084</td><td>£24,566</td><td>£25,180</td><td>£25,809</td><td>£26,455</td><td>£126,093</td></tr><tr><td>Total Expenses</td><td>£11,550</td><td>£11,644</td><td>£11,748</td><td>£11,855</td><td>£11,962</td><td>£58,760</td></tr><tr><td>Profit Before Tax</td><td>£12,534</td><td>£12,922</td><td>£13,431</td><td>£13,954</td><td>£14,492</td><td>£67,333</td></tr><tr><td>Profit After Tax      </td><td>£10,153</td><td>£10,467</td><td>£10,879</td><td>£11,303</td><td>£11,739</td><td>£54,540</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,562</td><td>£9,548</td><td>£12,031</td><td>£12,752</td><td>£45,293</td></tr><tr><td>Net Return</td><td>£15,553</td><td>£16,029</td><td>£20,428</td><td>£23,333</td><td>£24,491</td><td>£99,833</td></tr><tr><td>Return From Rental Income (%)</td><td>17%</td><td>17%</td><td>18%</td><td>18%</td><td>19%</td><td>89%</td></tr><tr><td>Total Net Return (%)</td><td>25%</td><td>26%</td><td>33%</td><td>38%</td><td>40%</td><td>163%</td></tr></tbody></table></div></div></template></turbo-stream>