<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>£26,808</td><td>£27,210</td><td>£27,890</td><td>£28,588</td><td>£29,445</td><td>£139,941</td></tr><tr><td>Total Expenses</td><td>£17,067</td><td>£17,119</td><td>£17,198</td><td>£17,278</td><td>£17,375</td><td>£86,036</td></tr><tr><td>Profit Before Tax</td><td>£9,741</td><td>£10,091</td><td>£10,693</td><td>£11,309</td><td>£12,071</td><td>£53,905</td></tr><tr><td>Profit After Tax      </td><td>£7,890</td><td>£8,174</td><td>£8,661</td><td>£9,161</td><td>£9,777</td><td>£43,663</td></tr><tr><td>Change In Property Value</td><td>£12,250</td><td>£12,679</td><td>£20,621</td><td>£23,733</td><td>£25,157</td><td>£94,440</td></tr><tr><td>Net Return</td><td>£20,140</td><td>£20,853</td><td>£29,282</td><td>£32,894</td><td>£34,934</td><td>£138,103</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>39%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>19%</td><td>26%</td><td>30%</td><td>31%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>