<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>£25,044</td><td>£25,420</td><td>£26,055</td><td>£26,707</td><td>£27,508</td><td>£130,733</td></tr><tr><td>Total Expenses</td><td>£18,331</td><td>£18,415</td><td>£18,521</td><td>£18,630</td><td>£18,753</td><td>£92,650</td></tr><tr><td>Profit Before Tax</td><td>£6,713</td><td>£7,005</td><td>£7,534</td><td>£8,076</td><td>£8,755</td><td>£38,083</td></tr><tr><td>Profit After Tax      </td><td>£5,437</td><td>£5,674</td><td>£6,102</td><td>£6,542</td><td>£7,091</td><td>£30,847</td></tr><tr><td>Change In Property Value</td><td>£10,455</td><td>£10,769</td><td>£20,335</td><td>£23,404</td><td>£24,808</td><td>£89,770</td></tr><tr><td>Net Return</td><td>£15,892</td><td>£16,443</td><td>£26,437</td><td>£29,945</td><td>£31,899</td><td>£120,617</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>