<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>£23,280</td><td>£23,629</td><td>£24,220</td><td>£24,825</td><td>£25,570</td><td>£121,525</td></tr><tr><td>Total Expenses</td><td>£17,059</td><td>£17,158</td><td>£17,278</td><td>£17,401</td><td>£17,536</td><td>£86,432</td></tr><tr><td>Profit Before Tax</td><td>£6,222</td><td>£6,471</td><td>£6,942</td><td>£7,425</td><td>£8,035</td><td>£35,093</td></tr><tr><td>Profit After Tax      </td><td>£5,039</td><td>£5,241</td><td>£5,623</td><td>£6,014</td><td>£6,508</td><td>£28,425</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,030</td><td>£9,181</td><td>£12,608</td><td>£14,752</td><td>£42,571</td></tr><tr><td>Net Return</td><td>£8,039</td><td>£8,271</td><td>£14,804</td><td>£18,622</td><td>£21,260</td><td>£70,997</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>23%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>