<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>£31,800</td><td>£32,277</td><td>£33,084</td><td>£33,911</td><td>£34,928</td><td>£166,000</td></tr><tr><td>Total Expenses</td><td>£21,566</td><td>£21,659</td><td>£21,783</td><td>£21,910</td><td>£22,054</td><td>£108,972</td></tr><tr><td>Profit Before Tax</td><td>£10,234</td><td>£10,618</td><td>£11,301</td><td>£12,001</td><td>£12,874</td><td>£57,028</td></tr><tr><td>Profit After Tax      </td><td>£8,290</td><td>£8,600</td><td>£9,154</td><td>£9,721</td><td>£10,428</td><td>£46,193</td></tr><tr><td>Change In Property Value</td><td>£12,390</td><td>£12,762</td><td>£24,098</td><td>£27,735</td><td>£29,399</td><td>£106,384</td></tr><tr><td>Net Return</td><td>£20,680</td><td>£21,362</td><td>£33,252</td><td>£37,456</td><td>£39,827</td><td>£152,577</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>