<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>£32,880</td><td>£33,373</td><td>£34,208</td><td>£35,063</td><td>£36,115</td><td>£171,638</td></tr><tr><td>Total Expenses</td><td>£22,298</td><td>£22,394</td><td>£22,520</td><td>£22,649</td><td>£22,797</td><td>£112,658</td></tr><tr><td>Profit Before Tax</td><td>£10,582</td><td>£10,980</td><td>£11,688</td><td>£12,413</td><td>£13,317</td><td>£58,980</td></tr><tr><td>Profit After Tax      </td><td>£8,571</td><td>£8,893</td><td>£9,467</td><td>£10,055</td><td>£10,787</td><td>£47,774</td></tr><tr><td>Change In Property Value</td><td>£12,862</td><td>£13,248</td><td>£25,017</td><td>£28,792</td><td>£30,520</td><td>£110,439</td></tr><tr><td>Net Return</td><td>£21,433</td><td>£22,142</td><td>£34,484</td><td>£38,847</td><td>£41,307</td><td>£158,212</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>