<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>£19,392</td><td>£19,499</td><td>£19,627</td><td>£19,758</td><td>£19,902</td><td>£98,178</td></tr><tr><td>Profit Before Tax</td><td>£5,640</td><td>£5,909</td><td>£6,416</td><td>£6,936</td><td>£7,593</td><td>£32,493</td></tr><tr><td>Profit After Tax      </td><td>£4,568</td><td>£4,786</td><td>£5,197</td><td>£5,618</td><td>£6,150</td><td>£26,319</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,815</td><td>£20,422</td><td>£23,504</td><td>£24,914</td><td>£90,155</td></tr><tr><td>Net Return</td><td>£15,068</td><td>£15,601</td><td>£25,619</td><td>£29,122</td><td>£31,064</td><td>£116,474</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>