<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>£17,472</td><td>£17,734</td><td>£18,177</td><td>£18,632</td><td>£19,191</td><td>£91,206</td></tr><tr><td>Total Expenses</td><td>£12,723</td><td>£12,800</td><td>£12,893</td><td>£12,988</td><td>£13,092</td><td>£64,495</td></tr><tr><td>Profit Before Tax</td><td>£4,749</td><td>£4,934</td><td>£5,284</td><td>£5,644</td><td>£6,099</td><td>£26,711</td></tr><tr><td>Profit After Tax      </td><td>£3,847</td><td>£3,996</td><td>£4,280</td><td>£4,572</td><td>£4,940</td><td>£21,636</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£6,798</td><td>£12,837</td><td>£14,774</td><td>£15,660</td><td>£56,668</td></tr><tr><td>Net Return</td><td>£10,447</td><td>£10,794</td><td>£17,117</td><td>£19,346</td><td>£20,601</td><td>£78,304</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>26%</td><td>29%</td><td>31%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>