<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>£24,696</td><td>£25,190</td><td>£25,820</td><td>£26,465</td><td>£27,127</td><td>£129,298</td></tr><tr><td>Total Expenses</td><td>£14,329</td><td>£14,424</td><td>£14,530</td><td>£14,639</td><td>£14,747</td><td>£72,669</td></tr><tr><td>Profit Before Tax</td><td>£10,367</td><td>£10,766</td><td>£11,290</td><td>£11,827</td><td>£12,379</td><td>£56,628</td></tr><tr><td>Profit After Tax      </td><td>£8,397</td><td>£8,720</td><td>£9,144</td><td>£9,580</td><td>£10,027</td><td>£45,869</td></tr><tr><td>Change In Property Value</td><td>£4,970</td><td>£5,069</td><td>£10,342</td><td>£13,444</td><td>£15,528</td><td>£49,353</td></tr><tr><td>Net Return</td><td>£13,367</td><td>£13,790</td><td>£19,486</td><td>£23,024</td><td>£25,555</td><td>£95,222</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</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>