<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>£17,556</td><td>£17,907</td><td>£18,355</td><td>£18,814</td><td>£19,284</td><td>£91,916</td></tr><tr><td>Total Expenses</td><td>£10,897</td><td>£10,978</td><td>£11,066</td><td>£11,156</td><td>£11,245</td><td>£55,342</td></tr><tr><td>Profit Before Tax</td><td>£6,659</td><td>£6,929</td><td>£7,289</td><td>£7,658</td><td>£8,039</td><td>£36,573</td></tr><tr><td>Profit After Tax      </td><td>£5,394</td><td>£5,612</td><td>£5,904</td><td>£6,203</td><td>£6,511</td><td>£29,624</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,562</td><td>£9,548</td><td>£12,031</td><td>£12,752</td><td>£45,293</td></tr><tr><td>Net Return</td><td>£10,794</td><td>£11,174</td><td>£15,452</td><td>£18,234</td><td>£19,264</td><td>£74,917</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>48%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>18%</td><td>25%</td><td>30%</td><td>32%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>