<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>£16,668</td><td>£16,918</td><td>£17,341</td><td>£17,774</td><td>£18,308</td><td>£87,009</td></tr><tr><td>Total Expenses</td><td>£12,164</td><td>£12,238</td><td>£12,327</td><td>£12,418</td><td>£12,518</td><td>£61,665</td></tr><tr><td>Profit Before Tax</td><td>£4,504</td><td>£4,680</td><td>£5,014</td><td>£5,356</td><td>£5,790</td><td>£25,344</td></tr><tr><td>Profit After Tax      </td><td>£3,649</td><td>£3,790</td><td>£4,061</td><td>£4,339</td><td>£4,690</td><td>£20,529</td></tr><tr><td>Change In Property Value</td><td>£6,299</td><td>£6,487</td><td>£12,250</td><td>£14,099</td><td>£14,945</td><td>£54,081</td></tr><tr><td>Net Return</td><td>£9,947</td><td>£10,278</td><td>£16,312</td><td>£18,438</td><td>£19,635</td><td>£74,610</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>25%</td><td>29%</td><td>31%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>