<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>£31,836</td><td>£32,314</td><td>£33,121</td><td>£33,949</td><td>£34,968</td><td>£166,188</td></tr><tr><td>Total Expenses</td><td>£21,073</td><td>£21,167</td><td>£21,291</td><td>£21,418</td><td>£21,562</td><td>£106,511</td></tr><tr><td>Profit Before Tax</td><td>£10,763</td><td>£11,146</td><td>£11,830</td><td>£12,532</td><td>£13,406</td><td>£59,677</td></tr><tr><td>Profit After Tax      </td><td>£8,718</td><td>£9,029</td><td>£9,583</td><td>£10,151</td><td>£10,859</td><td>£48,338</td></tr><tr><td>Change In Property Value</td><td>£12,015</td><td>£12,375</td><td>£23,369</td><td>£26,896</td><td>£28,509</td><td>£103,164</td></tr><tr><td>Net Return</td><td>£20,733</td><td>£21,404</td><td>£32,952</td><td>£37,046</td><td>£39,368</td><td>£151,503</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>