<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>£28,164</td><td>£28,586</td><td>£29,301</td><td>£30,034</td><td>£30,935</td><td>£147,020</td></tr><tr><td>Total Expenses</td><td>£20,361</td><td>£20,449</td><td>£20,564</td><td>£20,681</td><td>£20,814</td><td>£102,869</td></tr><tr><td>Profit Before Tax</td><td>£7,803</td><td>£8,137</td><td>£8,737</td><td>£9,353</td><td>£10,121</td><td>£44,151</td></tr><tr><td>Profit After Tax      </td><td>£6,320</td><td>£6,591</td><td>£7,077</td><td>£7,576</td><td>£8,198</td><td>£35,762</td></tr><tr><td>Change In Property Value</td><td>£11,754</td><td>£12,107</td><td>£22,862</td><td>£26,312</td><td>£27,890</td><td>£100,924</td></tr><tr><td>Net Return</td><td>£18,074</td><td>£18,698</td><td>£29,939</td><td>£33,887</td><td>£36,088</td><td>£136,686</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>28%</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>