<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>£17,892</td><td>£18,160</td><td>£18,614</td><td>£19,080</td><td>£19,652</td><td>£93,399</td></tr><tr><td>Total Expenses</td><td>£12,605</td><td>£12,643</td><td>£12,699</td><td>£12,757</td><td>£12,825</td><td>£63,528</td></tr><tr><td>Profit Before Tax</td><td>£5,287</td><td>£5,517</td><td>£5,915</td><td>£6,323</td><td>£6,828</td><td>£29,870</td></tr><tr><td>Profit After Tax      </td><td>£4,283</td><td>£4,469</td><td>£4,791</td><td>£5,122</td><td>£5,530</td><td>£24,195</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£6,663</td><td>£10,927</td><td>£15,625</td><td>£17,983</td><td>£57,697</td></tr><tr><td>Net Return</td><td>£10,783</td><td>£11,132</td><td>£15,718</td><td>£20,747</td><td>£23,513</td><td>£81,892</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>14%</td><td>14%</td><td>20%</td><td>26%</td><td>30%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>