<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>£13,608</td><td>£13,812</td><td>£14,157</td><td>£14,511</td><td>£14,947</td><td>£71,036</td></tr><tr><td>Total Expenses</td><td>£8,796</td><td>£8,863</td><td>£8,940</td><td>£9,019</td><td>£9,106</td><td>£44,724</td></tr><tr><td>Profit Before Tax</td><td>£4,812</td><td>£4,949</td><td>£5,217</td><td>£5,492</td><td>£5,841</td><td>£26,311</td></tr><tr><td>Profit After Tax      </td><td>£3,897</td><td>£4,009</td><td>£4,226</td><td>£4,448</td><td>£4,731</td><td>£21,312</td></tr><tr><td>Change In Property Value</td><td>£4,795</td><td>£4,963</td><td>£8,072</td><td>£9,290</td><td>£9,847</td><td>£36,966</td></tr><tr><td>Net Return</td><td>£8,692</td><td>£8,972</td><td>£12,298</td><td>£13,738</td><td>£14,578</td><td>£58,279</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>51%</td></tr><tr><td>Total Net Return (%)</td><td>21%</td><td>21%</td><td>29%</td><td>33%</td><td>35%</td><td>138%</td></tr></tbody></table></div></div></template></turbo-stream>