<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>£30,900</td><td>£31,363</td><td>£32,148</td><td>£32,951</td><td>£33,940</td><td>£161,302</td></tr><tr><td>Total Expenses</td><td>£21,010</td><td>£21,103</td><td>£21,224</td><td>£21,348</td><td>£21,490</td><td>£106,175</td></tr><tr><td>Profit Before Tax</td><td>£9,890</td><td>£10,261</td><td>£10,924</td><td>£11,603</td><td>£12,450</td><td>£55,127</td></tr><tr><td>Profit After Tax      </td><td>£8,011</td><td>£8,311</td><td>£8,848</td><td>£9,398</td><td>£10,085</td><td>£44,653</td></tr><tr><td>Change In Property Value</td><td>£12,038</td><td>£12,399</td><td>£23,414</td><td>£26,947</td><td>£28,564</td><td>£103,362</td></tr><tr><td>Net Return</td><td>£20,049</td><td>£20,710</td><td>£32,262</td><td>£36,346</td><td>£38,649</td><td>£148,015</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>