<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>£30,960</td><td>£31,424</td><td>£32,210</td><td>£33,015</td><td>£34,006</td><td>£161,615</td></tr><tr><td>Total Expenses</td><td>£22,154</td><td>£22,247</td><td>£22,368</td><td>£22,493</td><td>£22,634</td><td>£111,896</td></tr><tr><td>Profit Before Tax</td><td>£8,806</td><td>£9,178</td><td>£9,842</td><td>£10,523</td><td>£11,371</td><td>£49,719</td></tr><tr><td>Profit After Tax      </td><td>£7,133</td><td>£7,434</td><td>£7,972</td><td>£8,523</td><td>£9,211</td><td>£40,273</td></tr><tr><td>Change In Property Value</td><td>£12,899</td><td>£13,285</td><td>£25,087</td><td>£28,873</td><td>£30,606</td><td>£110,750</td></tr><tr><td>Net Return</td><td>£20,031</td><td>£20,719</td><td>£33,059</td><td>£37,397</td><td>£39,817</td><td>£151,023</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>