<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>£27,156</td><td>£27,563</td><td>£28,252</td><td>£28,959</td><td>£29,827</td><td>£141,758</td></tr><tr><td>Total Expenses</td><td>£18,600</td><td>£18,687</td><td>£18,798</td><td>£18,913</td><td>£19,042</td><td>£94,040</td></tr><tr><td>Profit Before Tax</td><td>£8,556</td><td>£8,877</td><td>£9,454</td><td>£10,046</td><td>£10,785</td><td>£47,718</td></tr><tr><td>Profit After Tax      </td><td>£6,930</td><td>£7,190</td><td>£7,658</td><td>£8,137</td><td>£8,736</td><td>£38,651</td></tr><tr><td>Change In Property Value</td><td>£3,500</td><td>£3,534</td><td>£10,710</td><td>£14,708</td><td>£17,208</td><td>£49,659</td></tr><tr><td>Net Return</td><td>£10,430</td><td>£10,725</td><td>£18,367</td><td>£22,845</td><td>£25,944</td><td>£88,311</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>35%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>23%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>