<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>£29,616</td><td>£30,060</td><td>£30,812</td><td>£31,582</td><td>£32,530</td><td>£154,600</td></tr><tr><td>Total Expenses</td><td>£19,838</td><td>£19,928</td><td>£20,046</td><td>£20,167</td><td>£20,305</td><td>£100,284</td></tr><tr><td>Profit Before Tax</td><td>£9,778</td><td>£10,132</td><td>£10,765</td><td>£11,415</td><td>£12,225</td><td>£54,316</td></tr><tr><td>Profit After Tax      </td><td>£7,920</td><td>£8,207</td><td>£8,720</td><td>£9,246</td><td>£9,902</td><td>£43,996</td></tr><tr><td>Change In Property Value</td><td>£11,249</td><td>£11,586</td><td>£21,878</td><td>£25,180</td><td>£26,691</td><td>£96,583</td></tr><tr><td>Net Return</td><td>£19,169</td><td>£19,793</td><td>£30,598</td><td>£34,426</td><td>£36,593</td><td>£140,579</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>17%</td><td>26%</td><td>29%</td><td>31%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>