<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>£27,264</td><td>£27,673</td><td>£28,365</td><td>£29,074</td><td>£29,946</td><td>£142,322</td></tr><tr><td>Total Expenses</td><td>£20,435</td><td>£20,550</td><td>£20,688</td><td>£20,830</td><td>£20,986</td><td>£103,489</td></tr><tr><td>Profit Before Tax</td><td>£6,829</td><td>£7,123</td><td>£7,676</td><td>£8,244</td><td>£8,960</td><td>£38,832</td></tr><tr><td>Profit After Tax      </td><td>£5,532</td><td>£5,770</td><td>£6,218</td><td>£6,677</td><td>£7,258</td><td>£31,454</td></tr><tr><td>Change In Property Value</td><td>£7,300</td><td>£7,446</td><td>£15,190</td><td>£19,747</td><td>£20,734</td><td>£70,417</td></tr><tr><td>Net Return</td><td>£12,832</td><td>£13,216</td><td>£21,408</td><td>£26,424</td><td>£27,992</td><td>£101,871</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>24%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>