<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>£20,712</td><td>£21,023</td><td>£21,548</td><td>£22,087</td><td>£22,750</td><td>£108,119</td></tr><tr><td>Total Expenses</td><td>£15,054</td><td>£15,138</td><td>£15,239</td><td>£15,343</td><td>£15,457</td><td>£76,232</td></tr><tr><td>Profit Before Tax</td><td>£5,658</td><td>£5,885</td><td>£6,309</td><td>£6,744</td><td>£7,292</td><td>£31,888</td></tr><tr><td>Profit After Tax      </td><td>£4,583</td><td>£4,767</td><td>£5,110</td><td>£5,463</td><td>£5,907</td><td>£25,829</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£8,343</td><td>£15,754</td><td>£18,132</td><td>£19,220</td><td>£69,549</td></tr><tr><td>Net Return</td><td>£12,683</td><td>£13,110</td><td>£20,865</td><td>£23,595</td><td>£25,126</td><td>£95,378</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>