<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>£21,456</td><td>£21,778</td><td>£22,322</td><td>£22,880</td><td>£23,567</td><td>£112,003</td></tr><tr><td>Total Expenses</td><td>£17,325</td><td>£17,369</td><td>£17,434</td><td>£17,501</td><td>£17,580</td><td>£87,210</td></tr><tr><td>Profit Before Tax</td><td>£4,131</td><td>£4,409</td><td>£4,888</td><td>£5,379</td><td>£5,986</td><td>£24,793</td></tr><tr><td>Profit After Tax      </td><td>£3,346</td><td>£3,571</td><td>£3,959</td><td>£4,357</td><td>£4,849</td><td>£20,083</td></tr><tr><td>Change In Property Value</td><td>£9,250</td><td>£9,481</td><td>£17,493</td><td>£22,342</td><td>£25,714</td><td>£84,280</td></tr><tr><td>Net Return</td><td>£12,596</td><td>£13,052</td><td>£21,452</td><td>£26,700</td><td>£30,563</td><td>£104,363</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>