<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>£30,900</td><td>£31,363</td><td>£32,148</td><td>£32,951</td><td>£33,940</td><td>£161,302</td></tr><tr><td>Total Expenses</td><td>£22,148</td><td>£22,241</td><td>£22,362</td><td>£22,486</td><td>£22,628</td><td>£111,865</td></tr><tr><td>Profit Before Tax</td><td>£8,752</td><td>£9,123</td><td>£9,786</td><td>£10,465</td><td>£11,312</td><td>£49,437</td></tr><tr><td>Profit After Tax      </td><td>£7,089</td><td>£7,390</td><td>£7,926</td><td>£8,477</td><td>£9,163</td><td>£40,044</td></tr><tr><td>Change In Property Value</td><td>£12,899</td><td>£13,285</td><td>£25,087</td><td>£28,873</td><td>£30,606</td><td>£110,750</td></tr><tr><td>Net Return</td><td>£19,987</td><td>£20,675</td><td>£33,014</td><td>£37,350</td><td>£39,768</td><td>£150,795</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>