<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>£21,276</td><td>£21,595</td><td>£22,135</td><td>£22,688</td><td>£23,369</td><td>£111,064</td></tr><tr><td>Total Expenses</td><td>£15,869</td><td>£15,947</td><td>£16,044</td><td>£16,143</td><td>£16,254</td><td>£80,259</td></tr><tr><td>Profit Before Tax</td><td>£5,407</td><td>£5,648</td><td>£6,091</td><td>£6,545</td><td>£7,115</td><td>£30,805</td></tr><tr><td>Profit After Tax      </td><td>£4,379</td><td>£4,575</td><td>£4,933</td><td>£5,301</td><td>£5,763</td><td>£24,952</td></tr><tr><td>Change In Property Value</td><td>£8,879</td><td>£9,145</td><td>£17,269</td><td>£19,875</td><td>£21,067</td><td>£76,233</td></tr><tr><td>Net Return</td><td>£13,258</td><td>£13,720</td><td>£22,202</td><td>£25,176</td><td>£26,830</td><td>£101,185</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>