<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>£25,032</td><td>£25,407</td><td>£26,043</td><td>£26,694</td><td>£27,495</td><td>£130,670</td></tr><tr><td>Total Expenses</td><td>£19,394</td><td>£19,501</td><td>£19,629</td><td>£19,760</td><td>£19,904</td><td>£98,189</td></tr><tr><td>Profit Before Tax</td><td>£5,638</td><td>£5,906</td><td>£6,414</td><td>£6,934</td><td>£7,590</td><td>£32,481</td></tr><tr><td>Profit After Tax      </td><td>£4,566</td><td>£4,784</td><td>£5,195</td><td>£5,616</td><td>£6,148</td><td>£26,310</td></tr><tr><td>Change In Property Value</td><td>£10,501</td><td>£10,816</td><td>£20,424</td><td>£23,506</td><td>£24,916</td><td>£90,162</td></tr><tr><td>Net Return</td><td>£15,067</td><td>£15,600</td><td>£25,619</td><td>£29,122</td><td>£31,064</td><td>£116,472</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>