<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>£18,852</td><td>£19,135</td><td>£19,613</td><td>£20,103</td><td>£20,707</td><td>£98,410</td></tr><tr><td>Total Expenses</td><td>£13,256</td><td>£13,296</td><td>£13,355</td><td>£13,415</td><td>£13,485</td><td>£66,807</td></tr><tr><td>Profit Before Tax</td><td>£5,596</td><td>£5,839</td><td>£6,259</td><td>£6,689</td><td>£7,221</td><td>£31,603</td></tr><tr><td>Profit After Tax      </td><td>£4,533</td><td>£4,729</td><td>£5,070</td><td>£5,418</td><td>£5,849</td><td>£25,599</td></tr><tr><td>Change In Property Value</td><td>£6,850</td><td>£7,021</td><td>£11,515</td><td>£16,466</td><td>£18,951</td><td>£60,803</td></tr><tr><td>Net Return</td><td>£11,383</td><td>£11,751</td><td>£16,584</td><td>£21,884</td><td>£24,800</td><td>£86,402</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>20%</td><td>26%</td><td>29%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>