<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>£20,028</td><td>£20,328</td><td>£20,837</td><td>£21,358</td><td>£21,998</td><td>£104,549</td></tr><tr><td>Total Expenses</td><td>£15,615</td><td>£15,702</td><td>£15,807</td><td>£15,914</td><td>£16,031</td><td>£79,070</td></tr><tr><td>Profit Before Tax</td><td>£4,413</td><td>£4,626</td><td>£5,030</td><td>£5,444</td><td>£5,967</td><td>£25,479</td></tr><tr><td>Profit After Tax      </td><td>£3,575</td><td>£3,747</td><td>£4,074</td><td>£4,409</td><td>£4,833</td><td>£20,638</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£8,652</td><td>£16,338</td><td>£18,803</td><td>£19,932</td><td>£72,125</td></tr><tr><td>Net Return</td><td>£11,975</td><td>£12,399</td><td>£20,412</td><td>£23,213</td><td>£24,765</td><td>£92,763</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>24%</td><td>27%</td><td>29%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>