<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>£34,560</td><td>£35,078</td><td>£35,955</td><td>£36,854</td><td>£37,960</td><td>£180,408</td></tr><tr><td>Total Expenses</td><td>£24,500</td><td>£24,598</td><td>£24,728</td><td>£24,862</td><td>£25,015</td><td>£123,704</td></tr><tr><td>Profit Before Tax</td><td>£10,060</td><td>£10,481</td><td>£11,227</td><td>£11,992</td><td>£12,944</td><td>£56,704</td></tr><tr><td>Profit After Tax      </td><td>£8,149</td><td>£8,489</td><td>£9,094</td><td>£9,714</td><td>£10,485</td><td>£45,930</td></tr><tr><td>Change In Property Value</td><td>£14,400</td><td>£14,832</td><td>£28,008</td><td>£32,234</td><td>£34,168</td><td>£123,643</td></tr><tr><td>Net Return</td><td>£22,549</td><td>£23,321</td><td>£37,102</td><td>£41,948</td><td>£44,653</td><td>£169,573</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>108%</td></tr></tbody></table></div></div></template></turbo-stream>