<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>£21,348</td><td>£21,668</td><td>£22,210</td><td>£22,765</td><td>£23,448</td><td>£111,439</td></tr><tr><td>Total Expenses</td><td>£15,679</td><td>£15,772</td><td>£15,883</td><td>£15,996</td><td>£16,121</td><td>£79,451</td></tr><tr><td>Profit Before Tax</td><td>£5,669</td><td>£5,896</td><td>£6,327</td><td>£6,769</td><td>£7,328</td><td>£31,989</td></tr><tr><td>Profit After Tax      </td><td>£4,592</td><td>£4,776</td><td>£5,125</td><td>£5,483</td><td>£5,935</td><td>£25,911</td></tr><tr><td>Change In Property Value</td><td>£2,750</td><td>£2,778</td><td>£8,416</td><td>£11,558</td><td>£13,523</td><td>£39,024</td></tr><tr><td>Net Return</td><td>£7,342</td><td>£7,553</td><td>£13,541</td><td>£17,041</td><td>£19,458</td><td>£64,934</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</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>