<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>£30,000</td><td>£30,450</td><td>£31,211</td><td>£31,992</td><td>£32,951</td><td>£156,604</td></tr><tr><td>Total Expenses</td><td>£16,196</td><td>£16,253</td><td>£16,339</td><td>£16,428</td><td>£16,535</td><td>£81,751</td></tr><tr><td>Profit Before Tax</td><td>£13,804</td><td>£14,197</td><td>£14,872</td><td>£15,563</td><td>£16,416</td><td>£74,853</td></tr><tr><td>Profit After Tax      </td><td>£11,181</td><td>£11,500</td><td>£12,046</td><td>£12,606</td><td>£13,297</td><td>£60,631</td></tr><tr><td>Change In Property Value</td><td>£11,200</td><td>£11,592</td><td>£18,854</td><td>£21,699</td><td>£23,001</td><td>£86,345</td></tr><tr><td>Net Return</td><td>£22,381</td><td>£23,092</td><td>£30,900</td><td>£34,305</td><td>£36,298</td><td>£146,976</td></tr><tr><td>Return From Rental Income (%)</td><td>11%</td><td>11%</td><td>12%</td><td>13%</td><td>13%</td><td>60%</td></tr><tr><td>Total Net Return (%)</td><td>22%</td><td>23%</td><td>31%</td><td>34%</td><td>36%</td><td>146%</td></tr></tbody></table></div></div></template></turbo-stream>