<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>£25,416</td><td>£25,797</td><td>£26,442</td><td>£27,103</td><td>£27,916</td><td>£132,675</td></tr><tr><td>Total Expenses</td><td>£18,029</td><td>£18,113</td><td>£18,221</td><td>£18,331</td><td>£18,455</td><td>£91,148</td></tr><tr><td>Profit Before Tax</td><td>£7,387</td><td>£7,684</td><td>£8,221</td><td>£8,773</td><td>£9,462</td><td>£41,527</td></tr><tr><td>Profit After Tax      </td><td>£5,983</td><td>£6,224</td><td>£6,659</td><td>£7,106</td><td>£7,664</td><td>£33,637</td></tr><tr><td>Change In Property Value</td><td>£10,199</td><td>£10,504</td><td>£19,836</td><td>£22,829</td><td>£24,199</td><td>£87,567</td></tr><tr><td>Net Return</td><td>£16,182</td><td>£16,728</td><td>£26,495</td><td>£29,935</td><td>£31,863</td><td>£121,204</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>