<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>£29,256</td><td>£29,695</td><td>£30,437</td><td>£31,198</td><td>£32,134</td><td>£152,720</td></tr><tr><td>Total Expenses</td><td>£20,002</td><td>£20,092</td><td>£20,209</td><td>£20,329</td><td>£20,465</td><td>£101,098</td></tr><tr><td>Profit Before Tax</td><td>£9,254</td><td>£9,603</td><td>£10,228</td><td>£10,869</td><td>£11,669</td><td>£51,622</td></tr><tr><td>Profit After Tax      </td><td>£7,496</td><td>£7,778</td><td>£8,285</td><td>£8,804</td><td>£9,452</td><td>£41,814</td></tr><tr><td>Change In Property Value</td><td>£11,400</td><td>£11,742</td><td>£22,173</td><td>£25,519</td><td>£27,050</td><td>£97,884</td></tr><tr><td>Net Return</td><td>£18,896</td><td>£19,520</td><td>£30,458</td><td>£34,323</td><td>£36,502</td><td>£139,698</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>