<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>£25,692</td><td>£26,077</td><td>£26,729</td><td>£27,398</td><td>£28,219</td><td>£134,116</td></tr><tr><td>Total Expenses</td><td>£18,930</td><td>£19,039</td><td>£19,171</td><td>£19,305</td><td>£19,452</td><td>£95,898</td></tr><tr><td>Profit Before Tax</td><td>£6,762</td><td>£7,038</td><td>£7,559</td><td>£8,093</td><td>£8,767</td><td>£38,218</td></tr><tr><td>Profit After Tax      </td><td>£5,477</td><td>£5,701</td><td>£6,123</td><td>£6,555</td><td>£7,101</td><td>£30,957</td></tr><tr><td>Change In Property Value</td><td>£10,050</td><td>£10,352</td><td>£19,547</td><td>£22,497</td><td>£23,847</td><td>£86,292</td></tr><tr><td>Net Return</td><td>£15,527</td><td>£16,052</td><td>£25,670</td><td>£29,052</td><td>£30,948</td><td>£117,249</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>