<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>£19,992</td><td>£20,392</td><td>£20,902</td><td>£21,424</td><td>£21,960</td><td>£104,669</td></tr><tr><td>Total Expenses</td><td>£12,133</td><td>£12,219</td><td>£12,312</td><td>£12,409</td><td>£12,505</td><td>£61,577</td></tr><tr><td>Profit Before Tax</td><td>£7,859</td><td>£8,173</td><td>£8,589</td><td>£9,016</td><td>£9,455</td><td>£43,092</td></tr><tr><td>Profit After Tax      </td><td>£6,366</td><td>£6,620</td><td>£6,957</td><td>£7,303</td><td>£7,659</td><td>£34,905</td></tr><tr><td>Change In Property Value</td><td>£6,150</td><td>£6,335</td><td>£10,874</td><td>£13,702</td><td>£14,524</td><td>£51,584</td></tr><tr><td>Net Return</td><td>£12,516</td><td>£12,955</td><td>£17,831</td><td>£21,004</td><td>£22,182</td><td>£86,489</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>50%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>19%</td><td>26%</td><td>30%</td><td>32%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>