<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>£27,444</td><td>£27,856</td><td>£28,552</td><td>£29,266</td><td>£30,144</td><td>£143,261</td></tr><tr><td>Total Expenses</td><td>£20,106</td><td>£20,159</td><td>£20,239</td><td>£20,322</td><td>£20,420</td><td>£101,246</td></tr><tr><td>Profit Before Tax</td><td>£7,338</td><td>£7,697</td><td>£8,313</td><td>£8,944</td><td>£9,724</td><td>£42,015</td></tr><tr><td>Profit After Tax      </td><td>£5,944</td><td>£6,234</td><td>£6,733</td><td>£7,245</td><td>£7,876</td><td>£34,032</td></tr><tr><td>Change In Property Value</td><td>£6,375</td><td>£6,471</td><td>£15,325</td><td>£20,393</td><td>£23,678</td><td>£72,241</td></tr><tr><td>Net Return</td><td>£12,319</td><td>£12,705</td><td>£22,058</td><td>£27,637</td><td>£31,554</td><td>£106,273</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>