<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>£22,020</td><td>£22,350</td><td>£22,909</td><td>£23,482</td><td>£24,186</td><td>£114,947</td></tr><tr><td>Total Expenses</td><td>£15,398</td><td>£15,443</td><td>£15,509</td><td>£15,577</td><td>£15,658</td><td>£77,586</td></tr><tr><td>Profit Before Tax</td><td>£6,622</td><td>£6,908</td><td>£7,400</td><td>£7,904</td><td>£8,528</td><td>£37,362</td></tr><tr><td>Profit After Tax      </td><td>£5,364</td><td>£5,595</td><td>£5,994</td><td>£6,403</td><td>£6,907</td><td>£30,263</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£8,200</td><td>£13,448</td><td>£19,231</td><td>£22,133</td><td>£71,011</td></tr><tr><td>Net Return</td><td>£13,364</td><td>£13,795</td><td>£19,442</td><td>£25,633</td><td>£29,040</td><td>£101,274</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>13%</td><td>14%</td><td>19%</td><td>26%</td><td>29%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>