<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>£20,640</td><td>£20,950</td><td>£21,473</td><td>£22,010</td><td>£22,670</td><td>£107,744</td></tr><tr><td>Total Expenses</td><td>£14,467</td><td>£14,509</td><td>£14,572</td><td>£14,637</td><td>£14,713</td><td>£72,898</td></tr><tr><td>Profit Before Tax</td><td>£6,174</td><td>£6,441</td><td>£6,901</td><td>£7,373</td><td>£7,957</td><td>£34,846</td></tr><tr><td>Profit After Tax      </td><td>£5,001</td><td>£5,217</td><td>£5,590</td><td>£5,972</td><td>£6,445</td><td>£28,225</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,568</td><td>£10,817</td><td>£14,395</td><td>£16,714</td><td>£50,994</td></tr><tr><td>Net Return</td><td>£9,501</td><td>£9,784</td><td>£16,407</td><td>£20,367</td><td>£23,159</td><td>£79,219</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>10%</td><td>10%</td><td>18%</td><td>22%</td><td>25%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>