<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>£32,496</td><td>£32,983</td><td>£33,808</td><td>£34,653</td><td>£35,693</td><td>£169,634</td></tr><tr><td>Total Expenses</td><td>£23,585</td><td>£23,645</td><td>£23,739</td><td>£23,834</td><td>£23,949</td><td>£118,752</td></tr><tr><td>Profit Before Tax</td><td>£8,911</td><td>£9,338</td><td>£10,069</td><td>£10,819</td><td>£11,744</td><td>£50,882</td></tr><tr><td>Profit After Tax      </td><td>£7,218</td><td>£7,564</td><td>£8,156</td><td>£8,764</td><td>£9,513</td><td>£41,214</td></tr><tr><td>Change In Property Value</td><td>£9,999</td><td>£10,199</td><td>£20,806</td><td>£27,048</td><td>£28,400</td><td>£96,452</td></tr><tr><td>Net Return</td><td>£17,217</td><td>£17,763</td><td>£28,962</td><td>£35,811</td><td>£37,913</td><td>£137,666</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>23%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>