<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>£18,876</td><td>£19,254</td><td>£19,735</td><td>£20,228</td><td>£20,734</td><td>£98,827</td></tr><tr><td>Total Expenses</td><td>£11,424</td><td>£11,508</td><td>£11,599</td><td>£11,692</td><td>£11,785</td><td>£58,007</td></tr><tr><td>Profit Before Tax</td><td>£7,452</td><td>£7,746</td><td>£8,136</td><td>£8,536</td><td>£8,949</td><td>£40,819</td></tr><tr><td>Profit After Tax      </td><td>£6,036</td><td>£6,274</td><td>£6,590</td><td>£6,914</td><td>£7,249</td><td>£33,064</td></tr><tr><td>Change In Property Value</td><td>£3,799</td><td>£3,875</td><td>£7,905</td><td>£10,276</td><td>£11,869</td><td>£37,725</td></tr><tr><td>Net Return</td><td>£9,835</td><td>£10,149</td><td>£14,495</td><td>£17,191</td><td>£19,118</td><td>£70,788</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>