<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>£33,792</td><td>£34,299</td><td>£35,156</td><td>£36,035</td><td>£37,116</td><td>£176,399</td></tr><tr><td>Total Expenses</td><td>£22,241</td><td>£22,338</td><td>£22,466</td><td>£22,598</td><td>£22,749</td><td>£112,393</td></tr><tr><td>Profit Before Tax</td><td>£11,551</td><td>£11,961</td><td>£12,690</td><td>£13,437</td><td>£14,367</td><td>£64,006</td></tr><tr><td>Profit After Tax      </td><td>£9,356</td><td>£9,689</td><td>£10,279</td><td>£10,884</td><td>£11,638</td><td>£51,845</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£13,133</td><td>£24,799</td><td>£28,541</td><td>£30,253</td><td>£109,475</td></tr><tr><td>Net Return</td><td>£22,106</td><td>£22,821</td><td>£35,077</td><td>£39,425</td><td>£41,891</td><td>£161,320</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>38%</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>