<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>£14,729</td><td>£14,805</td><td>£14,899</td><td>£14,995</td><td>£15,103</td><td>£74,531</td></tr><tr><td>Profit Before Tax</td><td>£5,455</td><td>£5,682</td><td>£6,100</td><td>£6,528</td><td>£7,067</td><td>£30,832</td></tr><tr><td>Profit After Tax      </td><td>£4,419</td><td>£4,602</td><td>£4,941</td><td>£5,288</td><td>£5,724</td><td>£24,974</td></tr><tr><td>Change In Property Value</td><td>£8,099</td><td>£8,341</td><td>£15,751</td><td>£18,128</td><td>£19,216</td><td>£69,536</td></tr><tr><td>Net Return</td><td>£12,517</td><td>£12,944</td><td>£20,692</td><td>£23,417</td><td>£24,940</td><td>£94,510</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>