<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>£22,980</td><td>£23,440</td><td>£24,026</td><td>£24,626</td><td>£25,242</td><td>£120,313</td></tr><tr><td>Total Expenses</td><td>£16,201</td><td>£16,292</td><td>£16,394</td><td>£16,498</td><td>£16,602</td><td>£81,987</td></tr><tr><td>Profit Before Tax</td><td>£6,780</td><td>£7,147</td><td>£7,632</td><td>£8,128</td><td>£8,640</td><td>£38,326</td></tr><tr><td>Profit After Tax      </td><td>£5,491</td><td>£5,789</td><td>£6,182</td><td>£6,584</td><td>£6,998</td><td>£31,044</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,120</td><td>£12,485</td><td>£16,230</td><td>£18,746</td><td>£59,581</td></tr><tr><td>Net Return</td><td>£11,491</td><td>£11,909</td><td>£18,666</td><td>£22,814</td><td>£25,744</td><td>£90,625</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>12%</td><td>14%</td><td>16%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>