<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>£21,084</td><td>£21,400</td><td>£21,935</td><td>£22,484</td><td>£23,158</td><td>£110,061</td></tr><tr><td>Total Expenses</td><td>£14,511</td><td>£14,554</td><td>£14,618</td><td>£14,684</td><td>£14,762</td><td>£73,129</td></tr><tr><td>Profit Before Tax</td><td>£6,573</td><td>£6,846</td><td>£7,317</td><td>£7,800</td><td>£8,396</td><td>£36,932</td></tr><tr><td>Profit After Tax      </td><td>£5,324</td><td>£5,545</td><td>£5,927</td><td>£6,318</td><td>£6,801</td><td>£29,915</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,270</td><td>£17,505</td><td>£20,146</td><td>£21,355</td><td>£77,277</td></tr><tr><td>Net Return</td><td>£14,324</td><td>£14,815</td><td>£23,432</td><td>£26,464</td><td>£28,156</td><td>£107,191</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>