<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>£22,020</td><td>£22,350</td><td>£22,909</td><td>£23,482</td><td>£24,186</td><td>£114,947</td></tr><tr><td>Total Expenses</td><td>£12,135</td><td>£12,214</td><td>£12,313</td><td>£12,414</td><td>£12,527</td><td>£61,603</td></tr><tr><td>Profit Before Tax</td><td>£9,885</td><td>£10,136</td><td>£10,596</td><td>£11,068</td><td>£11,659</td><td>£53,344</td></tr><tr><td>Profit After Tax      </td><td>£8,007</td><td>£8,210</td><td>£8,583</td><td>£8,965</td><td>£9,444</td><td>£43,209</td></tr><tr><td>Change In Property Value</td><td>£3,999</td><td>£4,079</td><td>£8,321</td><td>£10,817</td><td>£11,358</td><td>£38,575</td></tr><tr><td>Net Return</td><td>£12,006</td><td>£12,289</td><td>£16,904</td><td>£19,782</td><td>£20,802</td><td>£81,784</td></tr><tr><td>Return From Rental Income (%)</td><td>13%</td><td>13%</td><td>14%</td><td>15%</td><td>15%</td><td>71%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>20%</td><td>28%</td><td>32%</td><td>34%</td><td>134%</td></tr></tbody></table></div></div></template></turbo-stream>