<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>£20,743</td><td>£20,832</td><td>£20,948</td><td>£21,067</td><td>£21,202</td><td>£104,792</td></tr><tr><td>Profit Before Tax</td><td>£8,009</td><td>£8,351</td><td>£8,965</td><td>£9,594</td><td>£10,379</td><td>£45,297</td></tr><tr><td>Profit After Tax      </td><td>£6,487</td><td>£6,764</td><td>£7,261</td><td>£7,771</td><td>£8,407</td><td>£36,691</td></tr><tr><td>Change In Property Value</td><td>£11,999</td><td>£12,358</td><td>£23,337</td><td>£26,859</td><td>£28,470</td><td>£103,023</td></tr><tr><td>Net Return</td><td>£18,486</td><td>£19,123</td><td>£30,598</td><td>£34,630</td><td>£36,877</td><td>£139,713</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>