<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>£24,108</td><td>£24,470</td><td>£25,081</td><td>£25,708</td><td>£26,480</td><td>£125,847</td></tr><tr><td>Total Expenses</td><td>£17,504</td><td>£17,586</td><td>£17,690</td><td>£17,796</td><td>£17,916</td><td>£88,492</td></tr><tr><td>Profit Before Tax</td><td>£6,604</td><td>£6,884</td><td>£7,392</td><td>£7,912</td><td>£8,563</td><td>£37,355</td></tr><tr><td>Profit After Tax      </td><td>£5,350</td><td>£5,576</td><td>£5,987</td><td>£6,409</td><td>£6,936</td><td>£30,258</td></tr><tr><td>Change In Property Value</td><td>£4,950</td><td>£5,024</td><td>£11,899</td><td>£15,834</td><td>£18,385</td><td>£56,093</td></tr><tr><td>Net Return</td><td>£10,300</td><td>£10,600</td><td>£17,886</td><td>£22,243</td><td>£25,322</td><td>£86,351</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>