<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>£26,940</td><td>£27,344</td><td>£28,028</td><td>£28,728</td><td>£29,590</td><td>£140,630</td></tr><tr><td>Total Expenses</td><td>£19,664</td><td>£19,778</td><td>£19,915</td><td>£20,055</td><td>£20,210</td><td>£99,622</td></tr><tr><td>Profit Before Tax</td><td>£7,276</td><td>£7,566</td><td>£8,113</td><td>£8,673</td><td>£9,381</td><td>£41,008</td></tr><tr><td>Profit After Tax      </td><td>£5,893</td><td>£6,128</td><td>£6,571</td><td>£7,025</td><td>£7,598</td><td>£33,217</td></tr><tr><td>Change In Property Value</td><td>£3,472</td><td>£3,507</td><td>£10,625</td><td>£14,592</td><td>£17,073</td><td>£49,269</td></tr><tr><td>Net Return</td><td>£9,365</td><td>£9,635</td><td>£17,197</td><td>£21,617</td><td>£24,671</td><td>£82,486</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>22%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>