<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>£35,196</td><td>£35,724</td><td>£36,617</td><td>£37,532</td><td>£38,658</td><td>£183,728</td></tr><tr><td>Total Expenses</td><td>£25,841</td><td>£25,905</td><td>£26,005</td><td>£26,108</td><td>£26,231</td><td>£130,090</td></tr><tr><td>Profit Before Tax</td><td>£9,355</td><td>£9,819</td><td>£10,612</td><td>£11,425</td><td>£12,428</td><td>£53,638</td></tr><tr><td>Profit After Tax      </td><td>£7,578</td><td>£7,953</td><td>£8,596</td><td>£9,254</td><td>£10,066</td><td>£43,447</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£8,374</td><td>£19,832</td><td>£26,390</td><td>£30,642</td><td>£93,488</td></tr><tr><td>Net Return</td><td>£15,828</td><td>£16,327</td><td>£28,427</td><td>£35,645</td><td>£40,709</td><td>£136,935</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>22%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>