<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>£25,812</td><td>£26,199</td><td>£26,854</td><td>£27,526</td><td>£28,351</td><td>£134,742</td></tr><tr><td>Total Expenses</td><td>£18,557</td><td>£18,666</td><td>£18,798</td><td>£18,933</td><td>£19,081</td><td>£94,034</td></tr><tr><td>Profit Before Tax</td><td>£7,255</td><td>£7,533</td><td>£8,056</td><td>£8,593</td><td>£9,270</td><td>£40,708</td></tr><tr><td>Profit After Tax      </td><td>£5,877</td><td>£6,102</td><td>£6,526</td><td>£6,960</td><td>£7,509</td><td>£32,974</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£10,043</td><td>£18,964</td><td>£21,825</td><td>£23,135</td><td>£83,716</td></tr><tr><td>Net Return</td><td>£15,627</td><td>£16,144</td><td>£25,489</td><td>£28,786</td><td>£30,644</td><td>£116,690</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>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>