<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>£22,656</td><td>£22,996</td><td>£23,571</td><td>£24,160</td><td>£24,885</td><td>£118,267</td></tr><tr><td>Total Expenses</td><td>£14,184</td><td>£14,264</td><td>£14,365</td><td>£14,468</td><td>£14,583</td><td>£71,864</td></tr><tr><td>Profit Before Tax</td><td>£8,472</td><td>£8,732</td><td>£9,206</td><td>£9,692</td><td>£10,302</td><td>£46,404</td></tr><tr><td>Profit After Tax      </td><td>£6,862</td><td>£7,073</td><td>£7,457</td><td>£7,851</td><td>£8,345</td><td>£37,587</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,100</td><td>£10,404</td><td>£13,525</td><td>£14,201</td><td>£48,231</td></tr><tr><td>Net Return</td><td>£11,862</td><td>£12,173</td><td>£17,861</td><td>£21,376</td><td>£22,546</td><td>£85,818</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>49%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>24%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>