<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>£28,344</td><td>£28,769</td><td>£29,488</td><td>£30,226</td><td>£31,132</td><td>£147,960</td></tr><tr><td>Total Expenses</td><td>£19,494</td><td>£19,583</td><td>£19,698</td><td>£19,815</td><td>£19,949</td><td>£98,539</td></tr><tr><td>Profit Before Tax</td><td>£8,850</td><td>£9,186</td><td>£9,791</td><td>£10,410</td><td>£11,184</td><td>£49,421</td></tr><tr><td>Profit After Tax      </td><td>£7,168</td><td>£7,441</td><td>£7,930</td><td>£8,432</td><td>£9,059</td><td>£40,031</td></tr><tr><td>Change In Property Value</td><td>£11,085</td><td>£11,418</td><td>£21,560</td><td>£24,814</td><td>£26,303</td><td>£95,179</td></tr><tr><td>Net Return</td><td>£18,253</td><td>£18,858</td><td>£29,491</td><td>£33,246</td><td>£35,361</td><td>£135,210</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>