<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>£32,568</td><td>£33,057</td><td>£33,883</td><td>£34,730</td><td>£35,772</td><td>£170,009</td></tr><tr><td>Total Expenses</td><td>£22,039</td><td>£22,134</td><td>£22,260</td><td>£22,388</td><td>£22,535</td><td>£111,356</td></tr><tr><td>Profit Before Tax</td><td>£10,529</td><td>£10,923</td><td>£11,623</td><td>£12,342</td><td>£13,237</td><td>£58,654</td></tr><tr><td>Profit After Tax      </td><td>£8,528</td><td>£8,847</td><td>£9,415</td><td>£9,997</td><td>£10,722</td><td>£47,509</td></tr><tr><td>Change In Property Value</td><td>£12,690</td><td>£13,071</td><td>£24,682</td><td>£28,406</td><td>£30,111</td><td>£108,959</td></tr><tr><td>Net Return</td><td>£21,218</td><td>£21,918</td><td>£34,096</td><td>£38,403</td><td>£40,832</td><td>£156,468</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>