<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>£27,828</td><td>£28,245</td><td>£28,952</td><td>£29,675</td><td>£30,566</td><td>£145,266</td></tr><tr><td>Total Expenses</td><td>£18,670</td><td>£18,758</td><td>£18,872</td><td>£18,988</td><td>£19,120</td><td>£94,408</td></tr><tr><td>Profit Before Tax</td><td>£9,158</td><td>£9,487</td><td>£10,080</td><td>£10,687</td><td>£11,446</td><td>£50,858</td></tr><tr><td>Profit After Tax      </td><td>£7,418</td><td>£7,685</td><td>£8,165</td><td>£8,657</td><td>£9,271</td><td>£41,195</td></tr><tr><td>Change In Property Value</td><td>£10,501</td><td>£10,816</td><td>£20,424</td><td>£23,507</td><td>£24,917</td><td>£90,165</td></tr><tr><td>Net Return</td><td>£17,919</td><td>£18,501</td><td>£28,589</td><td>£32,163</td><td>£34,188</td><td>£131,360</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>