<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>£28,308</td><td>£28,733</td><td>£29,451</td><td>£30,187</td><td>£31,093</td><td>£147,772</td></tr><tr><td>Total Expenses</td><td>£19,476</td><td>£19,564</td><td>£19,679</td><td>£19,796</td><td>£19,929</td><td>£98,444</td></tr><tr><td>Profit Before Tax</td><td>£8,832</td><td>£9,169</td><td>£9,772</td><td>£10,391</td><td>£11,163</td><td>£49,328</td></tr><tr><td>Profit After Tax      </td><td>£7,154</td><td>£7,427</td><td>£7,915</td><td>£8,417</td><td>£9,042</td><td>£39,955</td></tr><tr><td>Change In Property Value</td><td>£11,074</td><td>£11,406</td><td>£21,538</td><td>£24,788</td><td>£26,275</td><td>£95,080</td></tr><tr><td>Net Return</td><td>£18,228</td><td>£18,832</td><td>£29,453</td><td>£33,205</td><td>£35,318</td><td>£135,036</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>