<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>£32,604</td><td>£33,093</td><td>£33,920</td><td>£34,768</td><td>£35,811</td><td>£170,197</td></tr><tr><td>Total Expenses</td><td>£22,122</td><td>£22,217</td><td>£22,343</td><td>£22,472</td><td>£22,618</td><td>£111,772</td></tr><tr><td>Profit Before Tax</td><td>£10,482</td><td>£10,876</td><td>£11,578</td><td>£12,297</td><td>£13,193</td><td>£58,425</td></tr><tr><td>Profit After Tax      </td><td>£8,490</td><td>£8,809</td><td>£9,378</td><td>£9,960</td><td>£10,686</td><td>£47,324</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£13,133</td><td>£24,799</td><td>£28,541</td><td>£30,253</td><td>£109,475</td></tr><tr><td>Net Return</td><td>£21,240</td><td>£21,942</td><td>£34,176</td><td>£38,501</td><td>£40,940</td><td>£156,799</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>114%</td></tr></tbody></table></div></div></template></turbo-stream>