<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>£20,388</td><td>£20,694</td><td>£21,211</td><td>£21,741</td><td>£22,394</td><td>£106,428</td></tr><tr><td>Total Expenses</td><td>£13,850</td><td>£13,892</td><td>£13,955</td><td>£14,019</td><td>£14,095</td><td>£69,811</td></tr><tr><td>Profit Before Tax</td><td>£6,538</td><td>£6,801</td><td>£7,256</td><td>£7,722</td><td>£8,299</td><td>£36,617</td></tr><tr><td>Profit After Tax      </td><td>£5,296</td><td>£5,509</td><td>£5,878</td><td>£6,255</td><td>£6,722</td><td>£29,660</td></tr><tr><td>Change In Property Value</td><td>£8,550</td><td>£8,807</td><td>£16,630</td><td>£19,139</td><td>£20,288</td><td>£73,413</td></tr><tr><td>Net Return</td><td>£13,846</td><td>£14,316</td><td>£22,507</td><td>£25,394</td><td>£27,009</td><td>£103,072</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</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>