<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>£28,752</td><td>£29,183</td><td>£29,913</td><td>£30,661</td><td>£31,581</td><td>£150,089</td></tr><tr><td>Total Expenses</td><td>£20,745</td><td>£20,834</td><td>£20,950</td><td>£21,069</td><td>£21,204</td><td>£104,802</td></tr><tr><td>Profit Before Tax</td><td>£8,007</td><td>£8,349</td><td>£8,963</td><td>£9,592</td><td>£10,377</td><td>£45,287</td></tr><tr><td>Profit After Tax      </td><td>£6,486</td><td>£6,763</td><td>£7,260</td><td>£7,769</td><td>£8,405</td><td>£36,683</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£12,360</td><td>£23,340</td><td>£26,862</td><td>£28,474</td><td>£103,035</td></tr><tr><td>Net Return</td><td>£18,486</td><td>£19,123</td><td>£30,600</td><td>£34,631</td><td>£36,879</td><td>£139,718</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>109%</td></tr></tbody></table></div></div></template></turbo-stream>