<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>£16,116</td><td>£16,358</td><td>£16,767</td><td>£17,186</td><td>£17,701</td><td>£84,128</td></tr><tr><td>Total Expenses</td><td>£11,941</td><td>£12,012</td><td>£12,095</td><td>£12,181</td><td>£12,275</td><td>£60,505</td></tr><tr><td>Profit Before Tax</td><td>£4,175</td><td>£4,346</td><td>£4,671</td><td>£5,005</td><td>£5,426</td><td>£23,623</td></tr><tr><td>Profit After Tax      </td><td>£3,381</td><td>£3,520</td><td>£3,784</td><td>£4,054</td><td>£4,395</td><td>£19,134</td></tr><tr><td>Change In Property Value</td><td>£6,299</td><td>£6,487</td><td>£12,250</td><td>£14,099</td><td>£14,945</td><td>£54,081</td></tr><tr><td>Net Return</td><td>£9,680</td><td>£10,008</td><td>£16,034</td><td>£18,153</td><td>£19,340</td><td>£73,215</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>