<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>£27,192</td><td>£27,600</td><td>£28,290</td><td>£28,997</td><td>£29,867</td><td>£141,946</td></tr><tr><td>Total Expenses</td><td>£15,122</td><td>£15,174</td><td>£15,254</td><td>£15,335</td><td>£15,433</td><td>£76,318</td></tr><tr><td>Profit Before Tax</td><td>£12,070</td><td>£12,426</td><td>£13,036</td><td>£13,662</td><td>£14,434</td><td>£65,628</td></tr><tr><td>Profit After Tax      </td><td>£9,777</td><td>£10,065</td><td>£10,559</td><td>£11,066</td><td>£11,692</td><td>£53,159</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,120</td><td>£12,485</td><td>£16,230</td><td>£17,042</td><td>£57,877</td></tr><tr><td>Net Return</td><td>£15,777</td><td>£16,185</td><td>£23,044</td><td>£27,296</td><td>£28,733</td><td>£111,035</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>11%</td><td>11%</td><td>12%</td><td>13%</td><td>57%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>25%</td><td>29%</td><td>31%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>