<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>£22,128</td><td>£22,460</td><td>£23,021</td><td>£23,597</td><td>£24,305</td><td>£115,511</td></tr><tr><td>Total Expenses</td><td>£14,417</td><td>£14,462</td><td>£14,529</td><td>£14,597</td><td>£14,678</td><td>£72,683</td></tr><tr><td>Profit Before Tax</td><td>£7,711</td><td>£7,998</td><td>£8,493</td><td>£9,000</td><td>£9,626</td><td>£42,829</td></tr><tr><td>Profit After Tax      </td><td>£6,246</td><td>£6,479</td><td>£6,879</td><td>£7,290</td><td>£7,797</td><td>£34,691</td></tr><tr><td>Change In Property Value</td><td>£7,375</td><td>£7,559</td><td>£13,947</td><td>£17,813</td><td>£20,502</td><td>£67,197</td></tr><tr><td>Net Return</td><td>£13,621</td><td>£14,038</td><td>£20,826</td><td>£25,103</td><td>£28,299</td><td>£101,888</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>38%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>23%</td><td>27%</td><td>31%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>