<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>£28,620</td><td>£29,049</td><td>£29,776</td><td>£30,520</td><td>£31,436</td><td>£149,400</td></tr><tr><td>Total Expenses</td><td>£19,606</td><td>£19,695</td><td>£19,810</td><td>£19,929</td><td>£20,063</td><td>£99,103</td></tr><tr><td>Profit Before Tax</td><td>£9,014</td><td>£9,354</td><td>£9,965</td><td>£10,591</td><td>£11,373</td><td>£50,297</td></tr><tr><td>Profit After Tax      </td><td>£7,301</td><td>£7,577</td><td>£8,072</td><td>£8,579</td><td>£9,212</td><td>£40,741</td></tr><tr><td>Change In Property Value</td><td>£11,149</td><td>£11,483</td><td>£21,684</td><td>£24,956</td><td>£26,453</td><td>£95,724</td></tr><tr><td>Net Return</td><td>£18,450</td><td>£19,060</td><td>£29,755</td><td>£33,535</td><td>£35,665</td><td>£136,465</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>34%</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>