<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>£20,988</td><td>£21,303</td><td>£21,835</td><td>£22,381</td><td>£23,053</td><td>£109,560</td></tr><tr><td>Total Expenses</td><td>£14,811</td><td>£14,889</td><td>£14,985</td><td>£15,083</td><td>£15,193</td><td>£74,961</td></tr><tr><td>Profit Before Tax</td><td>£6,177</td><td>£6,414</td><td>£6,851</td><td>£7,298</td><td>£7,860</td><td>£34,600</td></tr><tr><td>Profit After Tax      </td><td>£5,003</td><td>£5,196</td><td>£5,549</td><td>£5,911</td><td>£6,366</td><td>£28,026</td></tr><tr><td>Change In Property Value</td><td>£9,450</td><td>£9,781</td><td>£15,908</td><td>£18,308</td><td>£19,407</td><td>£72,854</td></tr><tr><td>Net Return</td><td>£14,453</td><td>£14,976</td><td>£21,457</td><td>£24,220</td><td>£25,773</td><td>£100,879</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>26%</td><td>29%</td><td>31%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>