<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>£25,044</td><td>£25,420</td><td>£26,055</td><td>£26,707</td><td>£27,508</td><td>£130,733</td></tr><tr><td>Total Expenses</td><td>£18,801</td><td>£18,907</td><td>£19,035</td><td>£19,166</td><td>£19,311</td><td>£95,220</td></tr><tr><td>Profit Before Tax</td><td>£6,243</td><td>£6,512</td><td>£7,020</td><td>£7,540</td><td>£8,197</td><td>£35,513</td></tr><tr><td>Profit After Tax      </td><td>£5,057</td><td>£5,275</td><td>£5,686</td><td>£6,108</td><td>£6,640</td><td>£28,766</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>£13,432</td><td>£13,859</td><td>£21,524</td><td>£26,336</td><td>£29,921</td><td>£105,074</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>20%</td><td>25%</td><td>28%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>