<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>£35,544</td><td>£36,077</td><td>£36,979</td><td>£37,904</td><td>£39,041</td><td>£185,544</td></tr><tr><td>Total Expenses</td><td>£23,406</td><td>£23,505</td><td>£23,639</td><td>£23,775</td><td>£23,931</td><td>£118,257</td></tr><tr><td>Profit Before Tax</td><td>£12,138</td><td>£12,572</td><td>£13,340</td><td>£14,129</td><td>£15,109</td><td>£67,288</td></tr><tr><td>Profit After Tax      </td><td>£9,832</td><td>£10,183</td><td>£10,806</td><td>£11,444</td><td>£12,239</td><td>£54,503</td></tr><tr><td>Change In Property Value</td><td>£13,499</td><td>£13,903</td><td>£26,254</td><td>£30,216</td><td>£32,029</td><td>£115,902</td></tr><tr><td>Net Return</td><td>£23,330</td><td>£24,087</td><td>£37,060</td><td>£41,661</td><td>£44,268</td><td>£170,405</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>25%</td><td>29%</td><td>30%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>