<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>£27,996</td><td>£28,416</td><td>£29,126</td><td>£29,854</td><td>£30,750</td><td>£146,143</td></tr><tr><td>Total Expenses</td><td>£18,686</td><td>£18,774</td><td>£18,888</td><td>£19,005</td><td>£19,137</td><td>£94,489</td></tr><tr><td>Profit Before Tax</td><td>£9,310</td><td>£9,642</td><td>£10,238</td><td>£10,850</td><td>£11,613</td><td>£51,654</td></tr><tr><td>Profit After Tax      </td><td>£7,541</td><td>£7,810</td><td>£8,293</td><td>£8,788</td><td>£9,407</td><td>£41,840</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>£19,791</td><td>£20,489</td><td>£28,914</td><td>£32,521</td><td>£34,564</td><td>£136,280</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>18%</td><td>26%</td><td>29%</td><td>31%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>