<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>£24,912</td><td>£25,286</td><td>£25,918</td><td>£26,566</td><td>£27,363</td><td>£130,044</td></tr><tr><td>Total Expenses</td><td>£17,926</td><td>£18,032</td><td>£18,160</td><td>£18,290</td><td>£18,434</td><td>£90,843</td></tr><tr><td>Profit Before Tax</td><td>£6,986</td><td>£7,253</td><td>£7,758</td><td>£8,275</td><td>£8,929</td><td>£39,201</td></tr><tr><td>Profit After Tax      </td><td>£5,658</td><td>£5,875</td><td>£6,284</td><td>£6,703</td><td>£7,232</td><td>£31,753</td></tr><tr><td>Change In Property Value</td><td>£9,410</td><td>£9,692</td><td>£18,301</td><td>£21,063</td><td>£22,327</td><td>£80,793</td></tr><tr><td>Net Return</td><td>£15,068</td><td>£15,567</td><td>£24,585</td><td>£27,766</td><td>£29,559</td><td>£112,546</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>115%</td></tr></tbody></table></div></div></template></turbo-stream>