<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>£24,060</td><td>£24,541</td><td>£25,155</td><td>£25,784</td><td>£26,428</td><td>£125,968</td></tr><tr><td>Total Expenses</td><td>£16,705</td><td>£16,799</td><td>£16,904</td><td>£17,010</td><td>£17,118</td><td>£84,536</td></tr><tr><td>Profit Before Tax</td><td>£7,355</td><td>£7,742</td><td>£8,251</td><td>£8,773</td><td>£9,311</td><td>£41,431</td></tr><tr><td>Profit After Tax      </td><td>£5,957</td><td>£6,271</td><td>£6,683</td><td>£7,106</td><td>£7,542</td><td>£33,559</td></tr><tr><td>Change In Property Value</td><td>£6,200</td><td>£6,324</td><td>£12,901</td><td>£16,771</td><td>£19,371</td><td>£61,567</td></tr><tr><td>Net Return</td><td>£12,157</td><td>£12,595</td><td>£19,584</td><td>£23,878</td><td>£26,912</td><td>£95,126</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>12%</td><td>14%</td><td>16%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>