<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>£25,440</td><td>£25,822</td><td>£26,467</td><td>£27,129</td><td>£27,943</td><td>£132,800</td></tr><tr><td>Total Expenses</td><td>£17,240</td><td>£17,324</td><td>£17,432</td><td>£17,542</td><td>£17,666</td><td>£87,203</td></tr><tr><td>Profit Before Tax</td><td>£8,200</td><td>£8,498</td><td>£9,036</td><td>£9,587</td><td>£10,277</td><td>£45,597</td></tr><tr><td>Profit After Tax      </td><td>£6,642</td><td>£6,883</td><td>£7,319</td><td>£7,766</td><td>£8,324</td><td>£36,934</td></tr><tr><td>Change In Property Value</td><td>£9,600</td><td>£9,888</td><td>£18,672</td><td>£21,489</td><td>£22,779</td><td>£82,428</td></tr><tr><td>Net Return</td><td>£16,242</td><td>£16,771</td><td>£25,991</td><td>£29,255</td><td>£31,103</td><td>£119,362</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>119%</td></tr></tbody></table></div></div></template></turbo-stream>