<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>£21,948</td><td>£22,277</td><td>£22,834</td><td>£23,405</td><td>£24,107</td><td>£114,572</td></tr><tr><td>Total Expenses</td><td>£15,502</td><td>£15,581</td><td>£15,680</td><td>£15,781</td><td>£15,894</td><td>£78,437</td></tr><tr><td>Profit Before Tax</td><td>£6,446</td><td>£6,696</td><td>£7,154</td><td>£7,624</td><td>£8,214</td><td>£36,134</td></tr><tr><td>Profit After Tax      </td><td>£5,221</td><td>£5,424</td><td>£5,795</td><td>£6,176</td><td>£6,653</td><td>£29,269</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>£13,771</td><td>£14,230</td><td>£22,425</td><td>£25,315</td><td>£26,941</td><td>£102,682</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>33%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>25%</td><td>29%</td><td>31%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>