<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>£36,516</td><td>£37,064</td><td>£37,990</td><td>£38,940</td><td>£40,108</td><td>£190,618</td></tr><tr><td>Total Expenses</td><td>£25,487</td><td>£25,588</td><td>£25,724</td><td>£25,862</td><td>£26,022</td><td>£128,683</td></tr><tr><td>Profit Before Tax</td><td>£11,029</td><td>£11,476</td><td>£12,267</td><td>£13,078</td><td>£14,086</td><td>£61,936</td></tr><tr><td>Profit After Tax      </td><td>£8,933</td><td>£9,295</td><td>£9,936</td><td>£10,593</td><td>£11,410</td><td>£50,168</td></tr><tr><td>Change In Property Value</td><td>£7,499</td><td>£7,612</td><td>£18,027</td><td>£23,989</td><td>£27,854</td><td>£84,981</td></tr><tr><td>Net Return</td><td>£16,433</td><td>£16,907</td><td>£27,963</td><td>£34,582</td><td>£39,264</td><td>£135,149</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>