<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>£23,376</td><td>£23,727</td><td>£24,320</td><td>£24,928</td><td>£25,676</td><td>£122,026</td></tr><tr><td>Total Expenses</td><td>£17,034</td><td>£17,115</td><td>£17,217</td><td>£17,322</td><td>£17,439</td><td>£86,126</td></tr><tr><td>Profit Before Tax</td><td>£6,342</td><td>£6,612</td><td>£7,103</td><td>£7,606</td><td>£8,237</td><td>£35,900</td></tr><tr><td>Profit After Tax      </td><td>£5,137</td><td>£5,356</td><td>£5,753</td><td>£6,161</td><td>£6,672</td><td>£29,079</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,872</td><td>£11,539</td><td>£15,354</td><td>£17,828</td><td>£54,393</td></tr><tr><td>Net Return</td><td>£9,937</td><td>£10,228</td><td>£17,292</td><td>£21,515</td><td>£24,500</td><td>£83,472</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>