<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>£15,828</td><td>£16,145</td><td>£16,548</td><td>£16,962</td><td>£17,386</td><td>£82,869</td></tr><tr><td>Total Expenses</td><td>£10,013</td><td>£10,092</td><td>£10,177</td><td>£10,264</td><td>£10,351</td><td>£50,898</td></tr><tr><td>Profit Before Tax</td><td>£5,815</td><td>£6,052</td><td>£6,371</td><td>£6,697</td><td>£7,035</td><td>£31,970</td></tr><tr><td>Profit After Tax      </td><td>£4,710</td><td>£4,902</td><td>£5,160</td><td>£5,425</td><td>£5,698</td><td>£25,896</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,944</td><td>£8,487</td><td>£10,694</td><td>£11,336</td><td>£40,261</td></tr><tr><td>Net Return</td><td>£9,510</td><td>£9,846</td><td>£13,647</td><td>£16,119</td><td>£17,034</td><td>£66,156</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>