<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>£25,104</td><td>£25,481</td><td>£26,118</td><td>£26,771</td><td>£27,574</td><td>£131,046</td></tr><tr><td>Total Expenses</td><td>£17,345</td><td>£17,429</td><td>£17,536</td><td>£17,645</td><td>£17,768</td><td>£87,722</td></tr><tr><td>Profit Before Tax</td><td>£7,759</td><td>£8,052</td><td>£8,582</td><td>£9,126</td><td>£9,806</td><td>£43,324</td></tr><tr><td>Profit After Tax      </td><td>£6,285</td><td>£6,522</td><td>£6,951</td><td>£7,392</td><td>£7,943</td><td>£35,092</td></tr><tr><td>Change In Property Value</td><td>£3,235</td><td>£3,267</td><td>£9,900</td><td>£13,596</td><td>£15,907</td><td>£45,906</td></tr><tr><td>Net Return</td><td>£9,520</td><td>£9,789</td><td>£16,851</td><td>£20,988</td><td>£23,850</td><td>£80,998</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>34%</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>