<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>£28,032</td><td>£28,452</td><td>£29,164</td><td>£29,893</td><td>£30,790</td><td>£146,331</td></tr><tr><td>Total Expenses</td><td>£19,681</td><td>£19,769</td><td>£19,883</td><td>£20,000</td><td>£20,133</td><td>£99,467</td></tr><tr><td>Profit Before Tax</td><td>£8,351</td><td>£8,683</td><td>£9,280</td><td>£9,893</td><td>£10,657</td><td>£46,864</td></tr><tr><td>Profit After Tax      </td><td>£6,764</td><td>£7,033</td><td>£7,517</td><td>£8,013</td><td>£8,632</td><td>£37,960</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,588</td><td>£21,881</td><td>£25,183</td><td>£26,694</td><td>£96,596</td></tr><tr><td>Net Return</td><td>£18,014</td><td>£18,621</td><td>£29,398</td><td>£33,196</td><td>£35,326</td><td>£134,555</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>