<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>£21,732</td><td>£22,167</td><td>£22,721</td><td>£23,289</td><td>£23,871</td><td>£113,779</td></tr><tr><td>Total Expenses</td><td>£15,282</td><td>£15,372</td><td>£15,470</td><td>£15,571</td><td>£15,672</td><td>£77,366</td></tr><tr><td>Profit Before Tax</td><td>£6,450</td><td>£6,795</td><td>£7,251</td><td>£7,718</td><td>£8,199</td><td>£36,413</td></tr><tr><td>Profit After Tax      </td><td>£5,224</td><td>£5,504</td><td>£5,873</td><td>£6,252</td><td>£6,642</td><td>£29,495</td></tr><tr><td>Change In Property Value</td><td>£5,600</td><td>£5,712</td><td>£11,652</td><td>£15,148</td><td>£17,496</td><td>£55,609</td></tr><tr><td>Net Return</td><td>£10,824</td><td>£11,216</td><td>£17,526</td><td>£21,400</td><td>£24,138</td><td>£85,104</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>15%</td><td>17%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>