<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>£27,864</td><td>£28,282</td><td>£28,989</td><td>£29,714</td><td>£30,605</td><td>£145,454</td></tr><tr><td>Total Expenses</td><td>£18,691</td><td>£18,778</td><td>£18,892</td><td>£19,008</td><td>£19,140</td><td>£94,509</td></tr><tr><td>Profit Before Tax</td><td>£9,173</td><td>£9,504</td><td>£10,097</td><td>£10,705</td><td>£11,465</td><td>£50,945</td></tr><tr><td>Profit After Tax      </td><td>£7,431</td><td>£7,698</td><td>£8,179</td><td>£8,671</td><td>£9,287</td><td>£41,265</td></tr><tr><td>Change In Property Value</td><td>£10,514</td><td>£10,829</td><td>£20,449</td><td>£23,534</td><td>£24,947</td><td>£90,272</td></tr><tr><td>Net Return</td><td>£17,944</td><td>£18,527</td><td>£28,627</td><td>£32,206</td><td>£34,233</td><td>£131,537</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>26%</td><td>29%</td><td>31%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>