<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>£24,000</td><td>£24,480</td><td>£25,092</td><td>£25,719</td><td>£26,362</td><td>£125,654</td></tr><tr><td>Total Expenses</td><td>£13,129</td><td>£13,223</td><td>£13,327</td><td>£13,433</td><td>£13,540</td><td>£66,651</td></tr><tr><td>Profit Before Tax</td><td>£10,872</td><td>£11,258</td><td>£11,765</td><td>£12,286</td><td>£12,822</td><td>£59,002</td></tr><tr><td>Profit After Tax      </td><td>£8,806</td><td>£9,119</td><td>£9,530</td><td>£9,952</td><td>£10,386</td><td>£47,792</td></tr><tr><td>Change In Property Value</td><td>£4,400</td><td>£4,488</td><td>£9,156</td><td>£11,902</td><td>£13,747</td><td>£43,693</td></tr><tr><td>Net Return</td><td>£13,206</td><td>£13,607</td><td>£18,685</td><td>£21,854</td><td>£24,133</td><td>£91,485</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>9%</td><td>44%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>17%</td><td>20%</td><td>22%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>