<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>£20,940</td><td>£21,254</td><td>£21,785</td><td>£22,330</td><td>£23,000</td><td>£109,310</td></tr><tr><td>Total Expenses</td><td>£15,797</td><td>£15,888</td><td>£15,997</td><td>£16,108</td><td>£16,231</td><td>£80,021</td></tr><tr><td>Profit Before Tax</td><td>£5,143</td><td>£5,366</td><td>£5,789</td><td>£6,222</td><td>£6,769</td><td>£29,289</td></tr><tr><td>Profit After Tax      </td><td>£4,166</td><td>£4,346</td><td>£4,689</td><td>£5,040</td><td>£5,483</td><td>£23,724</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£7,175</td><td>£13,238</td><td>£16,908</td><td>£19,459</td><td>£63,780</td></tr><tr><td>Net Return</td><td>£11,166</td><td>£11,521</td><td>£17,927</td><td>£21,947</td><td>£24,942</td><td>£87,504</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>21%</td><td>25%</td><td>29%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>