<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>£23,400</td><td>£23,751</td><td>£24,345</td><td>£24,953</td><td>£25,702</td><td>£122,151</td></tr><tr><td>Total Expenses</td><td>£13,267</td><td>£13,348</td><td>£13,450</td><td>£13,555</td><td>£13,673</td><td>£67,293</td></tr><tr><td>Profit Before Tax</td><td>£10,133</td><td>£10,403</td><td>£10,894</td><td>£11,398</td><td>£12,029</td><td>£54,858</td></tr><tr><td>Profit After Tax      </td><td>£8,208</td><td>£8,426</td><td>£8,825</td><td>£9,233</td><td>£9,744</td><td>£44,435</td></tr><tr><td>Change In Property Value</td><td>£5,625</td><td>£5,766</td><td>£9,456</td><td>£13,522</td><td>£15,562</td><td>£49,930</td></tr><tr><td>Net Return</td><td>£13,833</td><td>£14,192</td><td>£18,280</td><td>£22,754</td><td>£25,306</td><td>£94,365</td></tr><tr><td>Return From Rental Income (%)</td><td>12%</td><td>12%</td><td>13%</td><td>13%</td><td>14%</td><td>65%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>27%</td><td>33%</td><td>37%</td><td>138%</td></tr></tbody></table></div></div></template></turbo-stream>