<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>£21,096</td><td>£21,412</td><td>£21,948</td><td>£22,496</td><td>£23,171</td><td>£110,124</td></tr><tr><td>Total Expenses</td><td>£16,424</td><td>£16,515</td><td>£16,625</td><td>£16,737</td><td>£16,860</td><td>£83,161</td></tr><tr><td>Profit Before Tax</td><td>£4,672</td><td>£4,897</td><td>£5,323</td><td>£5,760</td><td>£6,311</td><td>£26,963</td></tr><tr><td>Profit After Tax      </td><td>£3,785</td><td>£3,967</td><td>£4,312</td><td>£4,665</td><td>£5,112</td><td>£21,840</td></tr><tr><td>Change In Property Value</td><td>£8,850</td><td>£9,115</td><td>£17,213</td><td>£19,810</td><td>£20,999</td><td>£75,987</td></tr><tr><td>Net Return</td><td>£12,635</td><td>£13,082</td><td>£21,524</td><td>£24,476</td><td>£26,111</td><td>£97,828</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>27%</td><td>28%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>