<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>£20,352</td><td>£20,759</td><td>£21,278</td><td>£21,810</td><td>£22,355</td><td>£106,554</td></tr><tr><td>Total Expenses</td><td>£14,946</td><td>£15,033</td><td>£15,127</td><td>£15,224</td><td>£15,322</td><td>£75,652</td></tr><tr><td>Profit Before Tax</td><td>£5,406</td><td>£5,727</td><td>£6,151</td><td>£6,586</td><td>£7,034</td><td>£30,902</td></tr><tr><td>Profit After Tax      </td><td>£4,379</td><td>£4,638</td><td>£4,982</td><td>£5,334</td><td>£5,697</td><td>£25,031</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£8,498</td><td>£14,587</td><td>£18,380</td><td>£19,483</td><td>£69,198</td></tr><tr><td>Net Return</td><td>£12,629</td><td>£13,136</td><td>£19,569</td><td>£23,714</td><td>£25,180</td><td>£94,229</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>21%</td><td>25%</td><td>26%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>