<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>£29,160</td><td>£29,597</td><td>£30,337</td><td>£31,096</td><td>£32,029</td><td>£152,219</td></tr><tr><td>Total Expenses</td><td>£19,998</td><td>£20,088</td><td>£20,205</td><td>£20,324</td><td>£20,460</td><td>£101,074</td></tr><tr><td>Profit Before Tax</td><td>£9,162</td><td>£9,510</td><td>£10,133</td><td>£10,772</td><td>£11,568</td><td>£51,145</td></tr><tr><td>Profit After Tax      </td><td>£7,421</td><td>£7,703</td><td>£8,208</td><td>£8,725</td><td>£9,370</td><td>£41,427</td></tr><tr><td>Change In Property Value</td><td>£11,404</td><td>£11,746</td><td>£22,181</td><td>£25,528</td><td>£27,060</td><td>£97,918</td></tr><tr><td>Net Return</td><td>£18,825</td><td>£19,449</td><td>£30,388</td><td>£34,253</td><td>£36,430</td><td>£139,346</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>