<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>£23,748</td><td>£24,104</td><td>£24,707</td><td>£25,324</td><td>£26,084</td><td>£123,968</td></tr><tr><td>Total Expenses</td><td>£18,261</td><td>£18,343</td><td>£18,446</td><td>£18,552</td><td>£18,670</td><td>£92,271</td></tr><tr><td>Profit Before Tax</td><td>£5,487</td><td>£5,762</td><td>£6,261</td><td>£6,773</td><td>£7,414</td><td>£31,696</td></tr><tr><td>Profit After Tax      </td><td>£4,444</td><td>£4,667</td><td>£5,071</td><td>£5,486</td><td>£6,005</td><td>£25,674</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,329</td><td>£12,620</td><td>£16,794</td><td>£19,500</td><td>£59,493</td></tr><tr><td>Net Return</td><td>£9,694</td><td>£9,996</td><td>£17,692</td><td>£22,280</td><td>£25,505</td><td>£85,167</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>