<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>£20,016</td><td>£20,316</td><td>£20,824</td><td>£21,345</td><td>£21,985</td><td>£104,486</td></tr><tr><td>Total Expenses</td><td>£14,801</td><td>£14,842</td><td>£14,904</td><td>£14,967</td><td>£15,042</td><td>£74,556</td></tr><tr><td>Profit Before Tax</td><td>£5,215</td><td>£5,474</td><td>£5,920</td><td>£6,378</td><td>£6,943</td><td>£29,931</td></tr><tr><td>Profit After Tax      </td><td>£4,224</td><td>£4,434</td><td>£4,795</td><td>£5,166</td><td>£5,624</td><td>£24,244</td></tr><tr><td>Change In Property Value</td><td>£4,650</td><td>£4,720</td><td>£11,178</td><td>£14,875</td><td>£17,271</td><td>£52,693</td></tr><tr><td>Net Return</td><td>£8,874</td><td>£9,154</td><td>£15,973</td><td>£20,041</td><td>£22,895</td><td>£76,937</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>21%</td><td>24%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>