<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>£22,284</td><td>£22,618</td><td>£23,184</td><td>£23,763</td><td>£24,476</td><td>£116,325</td></tr><tr><td>Total Expenses</td><td>£16,528</td><td>£16,607</td><td>£16,707</td><td>£16,808</td><td>£16,922</td><td>£83,572</td></tr><tr><td>Profit Before Tax</td><td>£5,756</td><td>£6,011</td><td>£6,477</td><td>£6,955</td><td>£7,554</td><td>£32,753</td></tr><tr><td>Profit After Tax      </td><td>£4,663</td><td>£4,869</td><td>£5,246</td><td>£5,633</td><td>£6,119</td><td>£26,530</td></tr><tr><td>Change In Property Value</td><td>£9,300</td><td>£9,579</td><td>£18,088</td><td>£20,818</td><td>£22,067</td><td>£79,853</td></tr><tr><td>Net Return</td><td>£13,963</td><td>£14,448</td><td>£23,335</td><td>£26,452</td><td>£28,186</td><td>£106,383</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>