<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>£34,152</td><td>£34,664</td><td>£35,531</td><td>£36,419</td><td>£37,512</td><td>£178,278</td></tr><tr><td>Total Expenses</td><td>£22,872</td><td>£22,969</td><td>£23,099</td><td>£23,232</td><td>£23,384</td><td>£115,556</td></tr><tr><td>Profit Before Tax</td><td>£11,280</td><td>£11,695</td><td>£12,432</td><td>£13,187</td><td>£14,128</td><td>£62,722</td></tr><tr><td>Profit After Tax      </td><td>£9,137</td><td>£9,473</td><td>£10,070</td><td>£10,682</td><td>£11,444</td><td>£50,805</td></tr><tr><td>Change In Property Value</td><td>£4,400</td><td>£4,444</td><td>£13,465</td><td>£18,492</td><td>£21,636</td><td>£62,438</td></tr><tr><td>Net Return</td><td>£13,537</td><td>£13,917</td><td>£23,535</td><td>£29,174</td><td>£33,080</td><td>£113,243</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>20%</td><td>23%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>