<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>£20,796</td><td>£21,108</td><td>£21,636</td><td>£22,177</td><td>£22,842</td><td>£108,558</td></tr><tr><td>Total Expenses</td><td>£12,015</td><td>£12,092</td><td>£12,188</td><td>£12,285</td><td>£12,395</td><td>£60,974</td></tr><tr><td>Profit Before Tax</td><td>£8,781</td><td>£9,016</td><td>£9,448</td><td>£9,891</td><td>£10,447</td><td>£47,584</td></tr><tr><td>Profit After Tax      </td><td>£7,113</td><td>£7,303</td><td>£7,653</td><td>£8,012</td><td>£8,462</td><td>£38,543</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,125</td><td>£8,405</td><td>£12,019</td><td>£13,833</td><td>£44,382</td></tr><tr><td>Net Return</td><td>£12,113</td><td>£12,428</td><td>£16,058</td><td>£20,031</td><td>£22,295</td><td>£82,925</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>63%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>20%</td><td>26%</td><td>33%</td><td>37%</td><td>136%</td></tr></tbody></table></div></div></template></turbo-stream>