<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>£21,396</td><td>£21,717</td><td>£22,260</td><td>£22,816</td><td>£23,501</td><td>£111,690</td></tr><tr><td>Total Expenses</td><td>£15,948</td><td>£16,026</td><td>£16,123</td><td>£16,223</td><td>£16,334</td><td>£80,653</td></tr><tr><td>Profit Before Tax</td><td>£5,448</td><td>£5,691</td><td>£6,137</td><td>£6,594</td><td>£7,167</td><td>£31,037</td></tr><tr><td>Profit After Tax      </td><td>£4,413</td><td>£4,610</td><td>£4,971</td><td>£5,341</td><td>£5,805</td><td>£25,140</td></tr><tr><td>Change In Property Value</td><td>£8,929</td><td>£9,197</td><td>£17,366</td><td>£19,987</td><td>£21,186</td><td>£76,664</td></tr><tr><td>Net Return</td><td>£13,342</td><td>£13,806</td><td>£22,337</td><td>£25,328</td><td>£26,991</td><td>£101,804</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>