<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>£21,936</td><td>£22,265</td><td>£22,822</td><td>£23,392</td><td>£24,094</td><td>£114,509</td></tr><tr><td>Total Expenses</td><td>£15,699</td><td>£15,778</td><td>£15,877</td><td>£15,978</td><td>£16,091</td><td>£79,423</td></tr><tr><td>Profit Before Tax</td><td>£6,237</td><td>£6,487</td><td>£6,945</td><td>£7,414</td><td>£8,003</td><td>£35,086</td></tr><tr><td>Profit After Tax      </td><td>£5,052</td><td>£5,254</td><td>£5,625</td><td>£6,006</td><td>£6,483</td><td>£28,420</td></tr><tr><td>Change In Property Value</td><td>£8,700</td><td>£8,961</td><td>£16,921</td><td>£19,475</td><td>£20,643</td><td>£74,701</td></tr><tr><td>Net Return</td><td>£13,752</td><td>£14,215</td><td>£22,547</td><td>£25,481</td><td>£27,126</td><td>£103,120</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>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>