<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>£26,436</td><td>£26,833</td><td>£27,503</td><td>£28,191</td><td>£29,037</td><td>£138,000</td></tr><tr><td>Total Expenses</td><td>£12,666</td><td>£12,717</td><td>£12,795</td><td>£12,874</td><td>£12,970</td><td>£64,021</td></tr><tr><td>Profit Before Tax</td><td>£13,770</td><td>£14,116</td><td>£14,709</td><td>£15,317</td><td>£16,067</td><td>£73,979</td></tr><tr><td>Profit After Tax      </td><td>£11,154</td><td>£11,434</td><td>£11,914</td><td>£12,406</td><td>£13,014</td><td>£59,923</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,896</td><td>£9,988</td><td>£12,984</td><td>£13,633</td><td>£46,301</td></tr><tr><td>Net Return</td><td>£15,954</td><td>£16,330</td><td>£21,902</td><td>£25,391</td><td>£26,648</td><td>£106,224</td></tr><tr><td>Return From Rental Income (%)</td><td>15%</td><td>16%</td><td>16%</td><td>17%</td><td>18%</td><td>82%</td></tr><tr><td>Total Net Return (%)</td><td>22%</td><td>22%</td><td>30%</td><td>35%</td><td>37%</td><td>146%</td></tr></tbody></table></div></div></template></turbo-stream>