<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>£16,764</td><td>£17,015</td><td>£17,441</td><td>£17,877</td><td>£18,413</td><td>£87,510</td></tr><tr><td>Total Expenses</td><td>£9,516</td><td>£9,553</td><td>£9,606</td><td>£9,661</td><td>£9,725</td><td>£48,061</td></tr><tr><td>Profit Before Tax</td><td>£7,248</td><td>£7,463</td><td>£7,835</td><td>£8,216</td><td>£8,688</td><td>£39,449</td></tr><tr><td>Profit After Tax      </td><td>£5,871</td><td>£6,045</td><td>£6,346</td><td>£6,655</td><td>£7,037</td><td>£31,954</td></tr><tr><td>Change In Property Value</td><td>£3,700</td><td>£3,774</td><td>£7,699</td><td>£10,009</td><td>£10,509</td><td>£35,691</td></tr><tr><td>Net Return</td><td>£9,571</td><td>£9,819</td><td>£14,045</td><td>£16,664</td><td>£17,546</td><td>£67,644</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>11%</td><td>11%</td><td>12%</td><td>12%</td><td>57%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>25%</td><td>29%</td><td>31%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>