<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>£29,004</td><td>£29,439</td><td>£30,175</td><td>£30,929</td><td>£31,857</td><td>£151,405</td></tr><tr><td>Total Expenses</td><td>£17,596</td><td>£17,686</td><td>£17,802</td><td>£17,922</td><td>£18,057</td><td>£89,064</td></tr><tr><td>Profit Before Tax</td><td>£11,408</td><td>£11,753</td><td>£12,373</td><td>£13,008</td><td>£13,800</td><td>£62,341</td></tr><tr><td>Profit After Tax      </td><td>£9,240</td><td>£9,520</td><td>£10,022</td><td>£10,536</td><td>£11,178</td><td>£50,496</td></tr><tr><td>Change In Property Value</td><td>£6,400</td><td>£6,528</td><td>£13,317</td><td>£17,312</td><td>£18,178</td><td>£61,735</td></tr><tr><td>Net Return</td><td>£15,640</td><td>£16,048</td><td>£23,339</td><td>£27,848</td><td>£29,356</td><td>£112,231</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>50%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>23%</td><td>28%</td><td>29%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>