<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>£19,008</td><td>£19,293</td><td>£19,775</td><td>£20,270</td><td>£20,878</td><td>£99,224</td></tr><tr><td>Total Expenses</td><td>£13,818</td><td>£13,892</td><td>£13,983</td><td>£14,077</td><td>£14,180</td><td>£69,950</td></tr><tr><td>Profit Before Tax</td><td>£5,190</td><td>£5,401</td><td>£5,792</td><td>£6,193</td><td>£6,698</td><td>£29,275</td></tr><tr><td>Profit After Tax      </td><td>£4,204</td><td>£4,375</td><td>£4,692</td><td>£5,017</td><td>£5,425</td><td>£23,713</td></tr><tr><td>Change In Property Value</td><td>£7,499</td><td>£7,723</td><td>£14,584</td><td>£16,785</td><td>£17,793</td><td>£64,384</td></tr><tr><td>Net Return</td><td>£11,703</td><td>£12,098</td><td>£19,276</td><td>£21,802</td><td>£23,218</td><td>£88,097</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>29%</td><td>31%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>