<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>£17,232</td><td>£17,490</td><td>£17,928</td><td>£18,376</td><td>£18,927</td><td>£89,953</td></tr><tr><td>Total Expenses</td><td>£12,650</td><td>£12,722</td><td>£12,809</td><td>£12,897</td><td>£12,995</td><td>£64,073</td></tr><tr><td>Profit Before Tax</td><td>£4,582</td><td>£4,769</td><td>£5,119</td><td>£5,479</td><td>£5,932</td><td>£25,880</td></tr><tr><td>Profit After Tax      </td><td>£3,711</td><td>£3,863</td><td>£4,146</td><td>£4,438</td><td>£4,805</td><td>£20,963</td></tr><tr><td>Change In Property Value</td><td>£7,875</td><td>£8,151</td><td>£13,256</td><td>£15,257</td><td>£16,172</td><td>£60,711</td></tr><tr><td>Net Return</td><td>£11,586</td><td>£12,013</td><td>£17,403</td><td>£19,695</td><td>£20,977</td><td>£81,674</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>25%</td><td>29%</td><td>31%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>