<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>£28,764</td><td>£29,195</td><td>£29,925</td><td>£30,673</td><td>£31,594</td><td>£150,152</td></tr><tr><td>Total Expenses</td><td>£21,527</td><td>£21,648</td><td>£21,794</td><td>£21,942</td><td>£22,106</td><td>£109,018</td></tr><tr><td>Profit Before Tax</td><td>£7,237</td><td>£7,547</td><td>£8,132</td><td>£8,731</td><td>£9,487</td><td>£41,134</td></tr><tr><td>Profit After Tax      </td><td>£5,862</td><td>£6,113</td><td>£6,587</td><td>£7,072</td><td>£7,685</td><td>£33,319</td></tr><tr><td>Change In Property Value</td><td>£7,700</td><td>£7,854</td><td>£16,022</td><td>£20,829</td><td>£21,870</td><td>£74,275</td></tr><tr><td>Net Return</td><td>£13,562</td><td>£13,967</td><td>£22,609</td><td>£27,901</td><td>£29,555</td><td>£107,594</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>87%</td></tr></tbody></table></div></div></template></turbo-stream>