<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>£29,532</td><td>£29,975</td><td>£30,724</td><td>£31,492</td><td>£32,437</td><td>£154,161</td></tr><tr><td>Total Expenses</td><td>£20,230</td><td>£20,320</td><td>£20,438</td><td>£20,559</td><td>£20,696</td><td>£102,244</td></tr><tr><td>Profit Before Tax</td><td>£9,302</td><td>£9,655</td><td>£10,286</td><td>£10,934</td><td>£11,741</td><td>£51,917</td></tr><tr><td>Profit After Tax      </td><td>£7,535</td><td>£7,820</td><td>£8,332</td><td>£8,856</td><td>£9,510</td><td>£42,053</td></tr><tr><td>Change In Property Value</td><td>£11,552</td><td>£11,898</td><td>£22,467</td><td>£25,858</td><td>£27,410</td><td>£99,185</td></tr><tr><td>Net Return</td><td>£19,086</td><td>£19,718</td><td>£30,799</td><td>£34,714</td><td>£36,920</td><td>£141,238</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>