<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>£19,032</td><td>£19,317</td><td>£19,800</td><td>£20,295</td><td>£20,904</td><td>£99,350</td></tr><tr><td>Total Expenses</td><td>£12,235</td><td>£12,309</td><td>£12,401</td><td>£12,494</td><td>£12,598</td><td>£62,037</td></tr><tr><td>Profit Before Tax</td><td>£6,797</td><td>£7,008</td><td>£7,400</td><td>£7,801</td><td>£8,307</td><td>£37,313</td></tr><tr><td>Profit After Tax      </td><td>£5,506</td><td>£5,676</td><td>£5,994</td><td>£6,319</td><td>£6,728</td><td>£30,223</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,284</td><td>£8,739</td><td>£11,361</td><td>£11,929</td><td>£40,514</td></tr><tr><td>Net Return</td><td>£9,706</td><td>£9,960</td><td>£14,733</td><td>£17,680</td><td>£18,658</td><td>£70,737</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>9%</td><td>10%</td><td>11%</td><td>47%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>23%</td><td>28%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>