<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>£21,360</td><td>£21,787</td><td>£22,332</td><td>£22,890</td><td>£23,462</td><td>£111,832</td></tr><tr><td>Total Expenses</td><td>£13,302</td><td>£13,405</td><td>£13,517</td><td>£13,630</td><td>£13,744</td><td>£67,598</td></tr><tr><td>Profit Before Tax</td><td>£8,058</td><td>£8,382</td><td>£8,815</td><td>£9,260</td><td>£9,719</td><td>£44,234</td></tr><tr><td>Profit After Tax      </td><td>£6,527</td><td>£6,789</td><td>£7,140</td><td>£7,501</td><td>£7,872</td><td>£35,829</td></tr><tr><td>Change In Property Value</td><td>£4,300</td><td>£4,386</td><td>£8,947</td><td>£11,632</td><td>£13,435</td><td>£42,700</td></tr><tr><td>Net Return</td><td>£10,827</td><td>£11,175</td><td>£16,088</td><td>£19,132</td><td>£21,307</td><td>£78,529</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>