<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>£31,872</td><td>£32,350</td><td>£33,159</td><td>£33,988</td><td>£35,007</td><td>£166,376</td></tr><tr><td>Total Expenses</td><td>£22,047</td><td>£22,141</td><td>£22,265</td><td>£22,392</td><td>£22,536</td><td>£111,380</td></tr><tr><td>Profit Before Tax</td><td>£9,825</td><td>£10,209</td><td>£10,894</td><td>£11,596</td><td>£12,471</td><td>£54,996</td></tr><tr><td>Profit After Tax      </td><td>£7,958</td><td>£8,269</td><td>£8,824</td><td>£9,393</td><td>£10,102</td><td>£44,547</td></tr><tr><td>Change In Property Value</td><td>£12,749</td><td>£13,131</td><td>£24,796</td><td>£28,538</td><td>£30,250</td><td>£109,462</td></tr><tr><td>Net Return</td><td>£20,707</td><td>£21,400</td><td>£33,620</td><td>£37,931</td><td>£40,352</td><td>£154,009</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>24%</td><td>28%</td><td>29%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>