<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>£29,052</td><td>£29,488</td><td>£30,225</td><td>£30,981</td><td>£31,910</td><td>£151,655</td></tr><tr><td>Total Expenses</td><td>£19,933</td><td>£20,023</td><td>£20,139</td><td>£20,259</td><td>£20,394</td><td>£100,748</td></tr><tr><td>Profit Before Tax</td><td>£9,119</td><td>£9,465</td><td>£10,086</td><td>£10,722</td><td>£11,516</td><td>£50,908</td></tr><tr><td>Profit After Tax      </td><td>£7,386</td><td>£7,667</td><td>£8,169</td><td>£8,685</td><td>£9,328</td><td>£41,235</td></tr><tr><td>Change In Property Value</td><td>£11,363</td><td>£11,704</td><td>£22,101</td><td>£25,436</td><td>£26,963</td><td>£97,567</td></tr><tr><td>Net Return</td><td>£18,750</td><td>£19,371</td><td>£30,271</td><td>£34,121</td><td>£36,290</td><td>£138,803</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>