<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>£19,872</td><td>£20,269</td><td>£20,776</td><td>£21,296</td><td>£21,828</td><td>£104,041</td></tr><tr><td>Total Expenses</td><td>£12,409</td><td>£12,506</td><td>£12,610</td><td>£12,717</td><td>£12,823</td><td>£63,065</td></tr><tr><td>Profit Before Tax</td><td>£7,463</td><td>£7,763</td><td>£8,166</td><td>£8,579</td><td>£9,005</td><td>£40,976</td></tr><tr><td>Profit After Tax      </td><td>£6,045</td><td>£6,288</td><td>£6,614</td><td>£6,949</td><td>£7,294</td><td>£33,190</td></tr><tr><td>Change In Property Value</td><td>£4,000</td><td>£4,080</td><td>£8,323</td><td>£10,820</td><td>£12,497</td><td>£39,721</td></tr><tr><td>Net Return</td><td>£10,045</td><td>£10,368</td><td>£14,938</td><td>£17,769</td><td>£19,791</td><td>£72,911</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>15%</td><td>18%</td><td>20%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>