<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>£30,720</td><td>£31,181</td><td>£31,960</td><td>£32,759</td><td>£33,742</td><td>£160,363</td></tr><tr><td>Total Expenses</td><td>£20,942</td><td>£21,034</td><td>£21,155</td><td>£21,279</td><td>£21,420</td><td>£105,830</td></tr><tr><td>Profit Before Tax</td><td>£9,778</td><td>£10,147</td><td>£10,805</td><td>£11,481</td><td>£12,322</td><td>£54,533</td></tr><tr><td>Profit After Tax      </td><td>£7,920</td><td>£8,219</td><td>£8,752</td><td>£9,299</td><td>£9,981</td><td>£44,172</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£12,360</td><td>£23,340</td><td>£26,862</td><td>£28,474</td><td>£103,035</td></tr><tr><td>Net Return</td><td>£19,920</td><td>£20,579</td><td>£32,092</td><td>£36,161</td><td>£38,455</td><td>£147,207</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>