<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>£30,096</td><td>£30,547</td><td>£31,311</td><td>£32,094</td><td>£33,057</td><td>£157,105</td></tr><tr><td>Total Expenses</td><td>£21,594</td><td>£21,685</td><td>£21,804</td><td>£21,926</td><td>£22,065</td><td>£109,075</td></tr><tr><td>Profit Before Tax</td><td>£8,502</td><td>£8,863</td><td>£9,507</td><td>£10,168</td><td>£10,991</td><td>£48,031</td></tr><tr><td>Profit After Tax      </td><td>£6,887</td><td>£7,179</td><td>£7,701</td><td>£8,236</td><td>£8,903</td><td>£38,905</td></tr><tr><td>Change In Property Value</td><td>£12,540</td><td>£12,916</td><td>£24,390</td><td>£28,071</td><td>£29,755</td><td>£107,672</td></tr><tr><td>Net Return</td><td>£19,427</td><td>£20,095</td><td>£32,091</td><td>£36,306</td><td>£38,658</td><td>£146,577</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>