<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>£20,568</td><td>£20,877</td><td>£21,398</td><td>£21,933</td><td>£22,591</td><td>£107,368</td></tr><tr><td>Total Expenses</td><td>£14,890</td><td>£14,979</td><td>£15,086</td><td>£15,196</td><td>£15,316</td><td>£75,468</td></tr><tr><td>Profit Before Tax</td><td>£5,678</td><td>£5,897</td><td>£6,312</td><td>£6,737</td><td>£7,275</td><td>£31,900</td></tr><tr><td>Profit After Tax      </td><td>£4,599</td><td>£4,777</td><td>£5,113</td><td>£5,457</td><td>£5,893</td><td>£25,839</td></tr><tr><td>Change In Property Value</td><td>£7,770</td><td>£8,003</td><td>£15,113</td><td>£17,393</td><td>£18,437</td><td>£66,715</td></tr><tr><td>Net Return</td><td>£12,369</td><td>£12,780</td><td>£20,225</td><td>£22,850</td><td>£24,330</td><td>£92,555</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>33%</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>