<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>£28,356</td><td>£28,781</td><td>£29,501</td><td>£30,238</td><td>£31,146</td><td>£148,022</td></tr><tr><td>Total Expenses</td><td>£20,459</td><td>£20,547</td><td>£20,662</td><td>£20,780</td><td>£20,913</td><td>£103,362</td></tr><tr><td>Profit Before Tax</td><td>£7,897</td><td>£8,234</td><td>£8,839</td><td>£9,458</td><td>£10,232</td><td>£44,660</td></tr><tr><td>Profit After Tax      </td><td>£6,397</td><td>£6,669</td><td>£7,159</td><td>£7,661</td><td>£8,288</td><td>£36,175</td></tr><tr><td>Change In Property Value</td><td>£11,813</td><td>£12,168</td><td>£22,977</td><td>£26,444</td><td>£28,031</td><td>£101,434</td></tr><tr><td>Net Return</td><td>£18,210</td><td>£18,837</td><td>£30,136</td><td>£34,106</td><td>£36,319</td><td>£137,608</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>