<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>£30,264</td><td>£30,718</td><td>£31,486</td><td>£32,273</td><td>£33,241</td><td>£157,982</td></tr><tr><td>Total Expenses</td><td>£20,896</td><td>£20,988</td><td>£21,108</td><td>£21,230</td><td>£21,370</td><td>£105,591</td></tr><tr><td>Profit Before Tax</td><td>£9,368</td><td>£9,730</td><td>£10,378</td><td>£11,043</td><td>£11,872</td><td>£52,391</td></tr><tr><td>Profit After Tax      </td><td>£7,588</td><td>£7,881</td><td>£8,406</td><td>£8,945</td><td>£9,616</td><td>£42,436</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>£19,588</td><td>£20,241</td><td>£31,746</td><td>£35,807</td><td>£38,090</td><td>£145,472</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>