<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>£25,512</td><td>£25,895</td><td>£26,542</td><td>£27,206</td><td>£28,022</td><td>£133,176</td></tr><tr><td>Total Expenses</td><td>£18,636</td><td>£18,720</td><td>£18,828</td><td>£18,938</td><td>£19,062</td><td>£94,184</td></tr><tr><td>Profit Before Tax</td><td>£6,876</td><td>£7,175</td><td>£7,714</td><td>£8,268</td><td>£8,959</td><td>£38,992</td></tr><tr><td>Profit After Tax      </td><td>£5,570</td><td>£5,811</td><td>£6,249</td><td>£6,697</td><td>£7,257</td><td>£31,584</td></tr><tr><td>Change In Property Value</td><td>£10,650</td><td>£10,970</td><td>£20,714</td><td>£23,840</td><td>£25,270</td><td>£91,444</td></tr><tr><td>Net Return</td><td>£16,220</td><td>£16,781</td><td>£26,963</td><td>£30,537</td><td>£32,528</td><td>£123,028</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>