<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>£35,844</td><td>£36,382</td><td>£37,291</td><td>£38,223</td><td>£39,370</td><td>£187,111</td></tr><tr><td>Total Expenses</td><td>£24,319</td><td>£24,384</td><td>£24,486</td><td>£24,590</td><td>£24,715</td><td>£122,493</td></tr><tr><td>Profit Before Tax</td><td>£11,525</td><td>£11,998</td><td>£12,806</td><td>£13,634</td><td>£14,655</td><td>£64,617</td></tr><tr><td>Profit After Tax      </td><td>£9,336</td><td>£9,718</td><td>£10,373</td><td>£11,043</td><td>£11,871</td><td>£52,340</td></tr><tr><td>Change In Property Value</td><td>£15,300</td><td>£15,759</td><td>£29,758</td><td>£34,249</td><td>£36,304</td><td>£131,370</td></tr><tr><td>Net Return</td><td>£24,636</td><td>£25,477</td><td>£40,131</td><td>£45,292</td><td>£48,175</td><td>£183,710</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>