<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>£19,680</td><td>£19,975</td><td>£20,475</td><td>£20,986</td><td>£21,616</td><td>£102,732</td></tr><tr><td>Total Expenses</td><td>£13,577</td><td>£13,618</td><td>£13,679</td><td>£13,741</td><td>£13,814</td><td>£68,429</td></tr><tr><td>Profit Before Tax</td><td>£6,103</td><td>£6,357</td><td>£6,796</td><td>£7,246</td><td>£7,802</td><td>£34,303</td></tr><tr><td>Profit After Tax      </td><td>£4,943</td><td>£5,149</td><td>£5,505</td><td>£5,869</td><td>£6,319</td><td>£27,786</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£8,652</td><td>£16,338</td><td>£18,803</td><td>£19,932</td><td>£72,125</td></tr><tr><td>Net Return</td><td>£13,343</td><td>£13,801</td><td>£21,843</td><td>£24,672</td><td>£26,251</td><td>£99,910</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>29%</td><td>30%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>