<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>£28,416</td><td>£28,842</td><td>£29,563</td><td>£30,302</td><td>£31,211</td><td>£148,335</td></tr><tr><td>Total Expenses</td><td>£20,799</td><td>£20,853</td><td>£20,936</td><td>£21,020</td><td>£21,122</td><td>£104,729</td></tr><tr><td>Profit Before Tax</td><td>£7,617</td><td>£7,990</td><td>£8,628</td><td>£9,282</td><td>£10,089</td><td>£43,606</td></tr><tr><td>Profit After Tax      </td><td>£6,170</td><td>£6,472</td><td>£6,988</td><td>£7,518</td><td>£8,172</td><td>£35,321</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£6,699</td><td>£15,865</td><td>£21,112</td><td>£24,514</td><td>£74,791</td></tr><tr><td>Net Return</td><td>£12,770</td><td>£13,171</td><td>£22,854</td><td>£28,631</td><td>£32,686</td><td>£110,112</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>