<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>£21,924</td><td>£22,253</td><td>£22,809</td><td>£23,379</td><td>£24,081</td><td>£114,446</td></tr><tr><td>Total Expenses</td><td>£16,293</td><td>£16,372</td><td>£16,471</td><td>£16,572</td><td>£16,684</td><td>£82,392</td></tr><tr><td>Profit Before Tax</td><td>£5,631</td><td>£5,881</td><td>£6,338</td><td>£6,808</td><td>£7,396</td><td>£32,054</td></tr><tr><td>Profit After Tax      </td><td>£4,561</td><td>£4,763</td><td>£5,134</td><td>£5,514</td><td>£5,991</td><td>£25,964</td></tr><tr><td>Change In Property Value</td><td>£9,150</td><td>£9,425</td><td>£17,797</td><td>£20,482</td><td>£21,711</td><td>£78,565</td></tr><tr><td>Net Return</td><td>£13,711</td><td>£14,188</td><td>£22,931</td><td>£25,997</td><td>£27,702</td><td>£104,528</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>