<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>£36,864</td><td>£37,417</td><td>£38,352</td><td>£39,311</td><td>£40,491</td><td>£192,435</td></tr><tr><td>Total Expenses</td><td>£24,532</td><td>£24,633</td><td>£24,770</td><td>£24,910</td><td>£25,070</td><td>£123,915</td></tr><tr><td>Profit Before Tax</td><td>£12,332</td><td>£12,784</td><td>£13,583</td><td>£14,402</td><td>£15,420</td><td>£68,520</td></tr><tr><td>Profit After Tax      </td><td>£9,989</td><td>£10,355</td><td>£11,002</td><td>£11,665</td><td>£12,491</td><td>£55,501</td></tr><tr><td>Change In Property Value</td><td>£4,750</td><td>£4,798</td><td>£14,536</td><td>£19,963</td><td>£23,357</td><td>£67,404</td></tr><tr><td>Net Return</td><td>£14,739</td><td>£15,152</td><td>£25,538</td><td>£31,629</td><td>£35,848</td><td>£122,906</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>20%</td><td>23%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>