<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>£26,616</td><td>£27,015</td><td>£27,691</td><td>£28,383</td><td>£29,234</td><td>£138,939</td></tr><tr><td>Total Expenses</td><td>£19,032</td><td>£19,083</td><td>£19,161</td><td>£19,241</td><td>£19,337</td><td>£95,855</td></tr><tr><td>Profit Before Tax</td><td>£7,584</td><td>£7,932</td><td>£8,529</td><td>£9,141</td><td>£9,897</td><td>£43,084</td></tr><tr><td>Profit After Tax      </td><td>£6,143</td><td>£6,425</td><td>£6,909</td><td>£7,405</td><td>£8,017</td><td>£34,898</td></tr><tr><td>Change In Property Value</td><td>£10,000</td><td>£10,250</td><td>£16,810</td><td>£24,038</td><td>£27,666</td><td>£88,764</td></tr><tr><td>Net Return</td><td>£16,143</td><td>£16,675</td><td>£23,719</td><td>£31,443</td><td>£35,683</td><td>£123,663</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>18%</td><td>24%</td><td>28%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>