<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>£33,804</td><td>£34,311</td><td>£35,169</td><td>£36,048</td><td>£37,129</td><td>£176,461</td></tr><tr><td>Total Expenses</td><td>£18,275</td><td>£18,371</td><td>£18,500</td><td>£18,632</td><td>£18,783</td><td>£92,561</td></tr><tr><td>Profit Before Tax</td><td>£15,529</td><td>£15,940</td><td>£16,669</td><td>£17,416</td><td>£18,347</td><td>£83,900</td></tr><tr><td>Profit After Tax      </td><td>£12,579</td><td>£12,911</td><td>£13,502</td><td>£14,107</td><td>£14,861</td><td>£67,959</td></tr><tr><td>Change In Property Value</td><td>£8,125</td><td>£8,328</td><td>£13,658</td><td>£19,531</td><td>£22,479</td><td>£72,121</td></tr><tr><td>Net Return</td><td>£20,704</td><td>£21,239</td><td>£27,160</td><td>£33,638</td><td>£37,339</td><td>£140,080</td></tr><tr><td>Return From Rental Income (%)</td><td>12%</td><td>13%</td><td>13%</td><td>14%</td><td>15%</td><td>66%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>27%</td><td>33%</td><td>37%</td><td>137%</td></tr></tbody></table></div></div></template></turbo-stream>