<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>£28,080</td><td>£28,501</td><td>£29,214</td><td>£29,944</td><td>£30,842</td><td>£146,581</td></tr><tr><td>Total Expenses</td><td>£20,146</td><td>£20,264</td><td>£20,407</td><td>£20,552</td><td>£20,713</td><td>£102,082</td></tr><tr><td>Profit Before Tax</td><td>£7,934</td><td>£8,237</td><td>£8,807</td><td>£9,392</td><td>£10,130</td><td>£44,500</td></tr><tr><td>Profit After Tax      </td><td>£6,426</td><td>£6,672</td><td>£7,134</td><td>£7,607</td><td>£8,205</td><td>£36,045</td></tr><tr><td>Change In Property Value</td><td>£10,609</td><td>£10,927</td><td>£20,634</td><td>£23,748</td><td>£25,173</td><td>£91,090</td></tr><tr><td>Net Return</td><td>£17,035</td><td>£17,599</td><td>£27,768</td><td>£31,355</td><td>£33,378</td><td>£127,135</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>113%</td></tr></tbody></table></div></div></template></turbo-stream>