<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>£37,248</td><td>£37,807</td><td>£38,752</td><td>£39,721</td><td>£40,912</td><td>£194,440</td></tr><tr><td>Total Expenses</td><td>£24,769</td><td>£24,871</td><td>£25,008</td><td>£25,149</td><td>£25,311</td><td>£125,107</td></tr><tr><td>Profit Before Tax</td><td>£12,479</td><td>£12,936</td><td>£13,744</td><td>£14,572</td><td>£15,602</td><td>£69,332</td></tr><tr><td>Profit After Tax      </td><td>£10,108</td><td>£10,478</td><td>£11,132</td><td>£11,803</td><td>£12,637</td><td>£56,159</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,848</td><td>£14,689</td><td>£20,173</td><td>£23,603</td><td>£68,114</td></tr><tr><td>Net Return</td><td>£14,908</td><td>£15,326</td><td>£25,822</td><td>£31,977</td><td>£36,240</td><td>£124,273</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>16%</td><td>20%</td><td>23%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>