<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>£16,692</td><td>£16,942</td><td>£17,366</td><td>£17,800</td><td>£18,334</td><td>£87,135</td></tr><tr><td>Total Expenses</td><td>£11,790</td><td>£11,827</td><td>£11,880</td><td>£11,934</td><td>£11,998</td><td>£59,430</td></tr><tr><td>Profit Before Tax</td><td>£4,902</td><td>£5,115</td><td>£5,486</td><td>£5,866</td><td>£6,336</td><td>£27,704</td></tr><tr><td>Profit After Tax      </td><td>£3,970</td><td>£4,144</td><td>£4,444</td><td>£4,751</td><td>£5,132</td><td>£22,440</td></tr><tr><td>Change In Property Value</td><td>£6,063</td><td>£6,214</td><td>£10,191</td><td>£14,573</td><td>£16,772</td><td>£53,813</td></tr><tr><td>Net Return</td><td>£10,033</td><td>£10,358</td><td>£14,635</td><td>£19,324</td><td>£21,904</td><td>£76,254</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>