<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>£22,692</td><td>£23,032</td><td>£23,608</td><td>£24,198</td><td>£24,924</td><td>£118,455</td></tr><tr><td>Total Expenses</td><td>£16,170</td><td>£16,250</td><td>£16,350</td><td>£16,453</td><td>£16,568</td><td>£81,791</td></tr><tr><td>Profit Before Tax</td><td>£6,522</td><td>£6,783</td><td>£7,258</td><td>£7,745</td><td>£8,356</td><td>£36,664</td></tr><tr><td>Profit After Tax      </td><td>£5,283</td><td>£5,494</td><td>£5,879</td><td>£6,274</td><td>£6,768</td><td>£29,698</td></tr><tr><td>Change In Property Value</td><td>£8,999</td><td>£9,268</td><td>£17,502</td><td>£20,143</td><td>£21,352</td><td>£77,264</td></tr><tr><td>Net Return</td><td>£14,282</td><td>£14,762</td><td>£23,381</td><td>£26,417</td><td>£28,120</td><td>£106,962</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>114%</td></tr></tbody></table></div></div></template></turbo-stream>