<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>£35,376</td><td>£35,907</td><td>£36,804</td><td>£37,724</td><td>£38,856</td><td>£184,668</td></tr><tr><td>Total Expenses</td><td>£23,193</td><td>£23,292</td><td>£23,425</td><td>£23,561</td><td>£23,716</td><td>£117,187</td></tr><tr><td>Profit Before Tax</td><td>£12,183</td><td>£12,615</td><td>£13,380</td><td>£14,164</td><td>£15,140</td><td>£67,481</td></tr><tr><td>Profit After Tax      </td><td>£9,868</td><td>£10,218</td><td>£10,837</td><td>£11,473</td><td>£12,263</td><td>£54,659</td></tr><tr><td>Change In Property Value</td><td>£13,350</td><td>£13,751</td><td>£25,966</td><td>£29,884</td><td>£31,677</td><td>£114,627</td></tr><tr><td>Net Return</td><td>£23,218</td><td>£23,968</td><td>£36,803</td><td>£41,357</td><td>£43,940</td><td>£169,286</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>26%</td><td>29%</td><td>30%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>