<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>£26,676</td><td>£27,076</td><td>£27,753</td><td>£28,447</td><td>£29,300</td><td>£139,252</td></tr><tr><td>Total Expenses</td><td>£19,162</td><td>£19,275</td><td>£19,411</td><td>£19,550</td><td>£19,703</td><td>£97,102</td></tr><tr><td>Profit Before Tax</td><td>£7,514</td><td>£7,801</td><td>£8,342</td><td>£8,897</td><td>£9,597</td><td>£42,151</td></tr><tr><td>Profit After Tax      </td><td>£6,086</td><td>£6,319</td><td>£6,757</td><td>£7,207</td><td>£7,774</td><td>£34,142</td></tr><tr><td>Change In Property Value</td><td>£10,077</td><td>£10,379</td><td>£19,600</td><td>£22,557</td><td>£23,911</td><td>£86,524</td></tr><tr><td>Net Return</td><td>£16,163</td><td>£16,698</td><td>£26,357</td><td>£29,764</td><td>£31,685</td><td>£120,666</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>