<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>£29,760</td><td>£30,206</td><td>£30,962</td><td>£31,736</td><td>£32,688</td><td>£155,351</td></tr><tr><td>Total Expenses</td><td>£21,401</td><td>£21,492</td><td>£21,610</td><td>£21,731</td><td>£21,869</td><td>£108,103</td></tr><tr><td>Profit Before Tax</td><td>£8,359</td><td>£8,715</td><td>£9,352</td><td>£10,004</td><td>£10,819</td><td>£47,248</td></tr><tr><td>Profit After Tax      </td><td>£6,771</td><td>£7,059</td><td>£7,575</td><td>£8,103</td><td>£8,763</td><td>£38,271</td></tr><tr><td>Change In Property Value</td><td>£12,420</td><td>£12,792</td><td>£24,156</td><td>£27,801</td><td>£29,469</td><td>£106,638</td></tr><tr><td>Net Return</td><td>£19,190</td><td>£19,851</td><td>£31,731</td><td>£35,905</td><td>£38,232</td><td>£144,909</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>