<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>£33,372</td><td>£33,873</td><td>£34,719</td><td>£35,587</td><td>£36,655</td><td>£174,206</td></tr><tr><td>Total Expenses</td><td>£22,991</td><td>£23,087</td><td>£23,214</td><td>£23,345</td><td>£23,494</td><td>£116,131</td></tr><tr><td>Profit Before Tax</td><td>£10,381</td><td>£10,786</td><td>£11,505</td><td>£12,242</td><td>£13,161</td><td>£58,075</td></tr><tr><td>Profit After Tax      </td><td>£8,409</td><td>£8,737</td><td>£9,319</td><td>£9,916</td><td>£10,660</td><td>£47,041</td></tr><tr><td>Change In Property Value</td><td>£13,349</td><td>£13,749</td><td>£25,963</td><td>£29,881</td><td>£31,673</td><td>£114,614</td></tr><tr><td>Net Return</td><td>£21,757</td><td>£22,486</td><td>£35,282</td><td>£39,797</td><td>£42,334</td><td>£161,655</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>24%</td><td>28%</td><td>29%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>