<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>£24,096</td><td>£24,457</td><td>£25,069</td><td>£25,696</td><td>£26,466</td><td>£125,784</td></tr><tr><td>Total Expenses</td><td>£18,611</td><td>£18,714</td><td>£18,837</td><td>£18,964</td><td>£19,103</td><td>£94,229</td></tr><tr><td>Profit Before Tax</td><td>£5,485</td><td>£5,744</td><td>£6,231</td><td>£6,732</td><td>£7,363</td><td>£31,555</td></tr><tr><td>Profit After Tax      </td><td>£4,443</td><td>£4,652</td><td>£5,047</td><td>£5,453</td><td>£5,964</td><td>£25,560</td></tr><tr><td>Change In Property Value</td><td>£8,375</td><td>£8,584</td><td>£15,838</td><td>£20,229</td><td>£23,282</td><td>£76,308</td></tr><tr><td>Net Return</td><td>£12,818</td><td>£13,237</td><td>£20,886</td><td>£25,681</td><td>£29,246</td><td>£101,868</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>24%</td><td>28%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>