<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>£26,700</td><td>£27,234</td><td>£27,915</td><td>£28,613</td><td>£29,328</td><td>£139,790</td></tr><tr><td>Total Expenses</td><td>£20,825</td><td>£20,890</td><td>£20,969</td><td>£21,050</td><td>£21,132</td><td>£104,867</td></tr><tr><td>Profit Before Tax</td><td>£5,875</td><td>£6,344</td><td>£6,946</td><td>£7,563</td><td>£8,196</td><td>£34,923</td></tr><tr><td>Profit After Tax      </td><td>£4,758</td><td>£5,138</td><td>£5,626</td><td>£6,126</td><td>£6,639</td><td>£28,288</td></tr><tr><td>Change In Property Value</td><td>£8,900</td><td>£9,078</td><td>£18,519</td><td>£24,075</td><td>£27,806</td><td>£88,378</td></tr><tr><td>Net Return</td><td>£13,658</td><td>£14,216</td><td>£24,145</td><td>£30,201</td><td>£34,445</td><td>£116,666</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>12%</td><td>13%</td><td>22%</td><td>27%</td><td>31%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>