<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>£28,860</td><td>£29,293</td><td>£30,025</td><td>£30,776</td><td>£31,699</td><td>£150,653</td></tr><tr><td>Total Expenses</td><td>£19,815</td><td>£19,904</td><td>£20,020</td><td>£20,139</td><td>£20,274</td><td>£100,151</td></tr><tr><td>Profit Before Tax</td><td>£9,045</td><td>£9,389</td><td>£10,005</td><td>£10,637</td><td>£11,425</td><td>£50,502</td></tr><tr><td>Profit After Tax      </td><td>£7,327</td><td>£7,605</td><td>£8,104</td><td>£8,616</td><td>£9,254</td><td>£40,906</td></tr><tr><td>Change In Property Value</td><td>£11,288</td><td>£11,627</td><td>£21,955</td><td>£25,268</td><td>£26,785</td><td>£96,923</td></tr><tr><td>Net Return</td><td>£18,615</td><td>£19,232</td><td>£30,059</td><td>£33,884</td><td>£36,039</td><td>£137,830</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>