<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>£25,152</td><td>£25,529</td><td>£26,168</td><td>£26,822</td><td>£27,626</td><td>£131,297</td></tr><tr><td>Total Expenses</td><td>£18,399</td><td>£18,483</td><td>£18,590</td><td>£18,699</td><td>£18,822</td><td>£92,994</td></tr><tr><td>Profit Before Tax</td><td>£6,753</td><td>£7,046</td><td>£7,578</td><td>£8,122</td><td>£8,804</td><td>£38,303</td></tr><tr><td>Profit After Tax      </td><td>£5,470</td><td>£5,707</td><td>£6,138</td><td>£6,579</td><td>£7,131</td><td>£31,025</td></tr><tr><td>Change In Property Value</td><td>£10,499</td><td>£10,813</td><td>£20,419</td><td>£23,501</td><td>£24,911</td><td>£90,143</td></tr><tr><td>Net Return</td><td>£15,968</td><td>£16,521</td><td>£26,557</td><td>£30,080</td><td>£32,042</td><td>£121,168</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>