<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>£16,320</td><td>£16,646</td><td>£17,063</td><td>£17,489</td><td>£17,926</td><td>£85,444</td></tr><tr><td>Total Expenses</td><td>£10,310</td><td>£10,392</td><td>£10,479</td><td>£10,569</td><td>£10,658</td><td>£52,409</td></tr><tr><td>Profit Before Tax</td><td>£6,010</td><td>£6,254</td><td>£6,583</td><td>£6,920</td><td>£7,268</td><td>£33,036</td></tr><tr><td>Profit After Tax      </td><td>£4,868</td><td>£5,066</td><td>£5,332</td><td>£5,605</td><td>£5,887</td><td>£26,759</td></tr><tr><td>Change In Property Value</td><td>£4,950</td><td>£5,099</td><td>£8,752</td><td>£11,028</td><td>£11,690</td><td>£41,519</td></tr><tr><td>Net Return</td><td>£9,818</td><td>£10,165</td><td>£14,085</td><td>£16,633</td><td>£17,577</td><td>£68,278</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>12%</td><td>53%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>20%</td><td>28%</td><td>33%</td><td>35%</td><td>135%</td></tr></tbody></table></div></div></template></turbo-stream>