<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>£18,576</td><td>£18,948</td><td>£19,421</td><td>£19,907</td><td>£20,404</td><td>£97,256</td></tr><tr><td>Total Expenses</td><td>£11,275</td><td>£11,358</td><td>£11,448</td><td>£11,541</td><td>£11,633</td><td>£57,255</td></tr><tr><td>Profit Before Tax</td><td>£7,301</td><td>£7,590</td><td>£7,973</td><td>£8,366</td><td>£8,771</td><td>£40,001</td></tr><tr><td>Profit After Tax      </td><td>£5,914</td><td>£6,148</td><td>£6,458</td><td>£6,776</td><td>£7,105</td><td>£32,401</td></tr><tr><td>Change In Property Value</td><td>£3,739</td><td>£3,814</td><td>£7,780</td><td>£10,114</td><td>£11,682</td><td>£37,129</td></tr><tr><td>Net Return</td><td>£9,653</td><td>£9,961</td><td>£14,238</td><td>£16,891</td><td>£18,787</td><td>£69,530</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>16%</td><td>18%</td><td>20%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>