<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>£20,184</td><td>£20,487</td><td>£20,999</td><td>£21,524</td><td>£22,170</td><td>£105,363</td></tr><tr><td>Total Expenses</td><td>£14,334</td><td>£14,410</td><td>£14,504</td><td>£14,601</td><td>£14,708</td><td>£72,557</td></tr><tr><td>Profit Before Tax</td><td>£5,850</td><td>£6,077</td><td>£6,495</td><td>£6,923</td><td>£7,462</td><td>£32,806</td></tr><tr><td>Profit After Tax      </td><td>£4,739</td><td>£4,922</td><td>£5,261</td><td>£5,608</td><td>£6,044</td><td>£26,573</td></tr><tr><td>Change In Property Value</td><td>£2,600</td><td>£2,626</td><td>£7,957</td><td>£10,927</td><td>£12,785</td><td>£36,895</td></tr><tr><td>Net Return</td><td>£7,339</td><td>£7,548</td><td>£13,217</td><td>£16,535</td><td>£18,829</td><td>£63,468</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>17%</td><td>21%</td><td>24%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>