<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>£20,028</td><td>£20,328</td><td>£20,837</td><td>£21,358</td><td>£21,998</td><td>£104,549</td></tr><tr><td>Total Expenses</td><td>£13,810</td><td>£13,852</td><td>£13,913</td><td>£13,976</td><td>£14,051</td><td>£69,603</td></tr><tr><td>Profit Before Tax</td><td>£6,218</td><td>£6,477</td><td>£6,923</td><td>£7,381</td><td>£7,947</td><td>£34,946</td></tr><tr><td>Profit After Tax      </td><td>£5,036</td><td>£5,246</td><td>£5,608</td><td>£5,979</td><td>£6,437</td><td>£28,306</td></tr><tr><td>Change In Property Value</td><td>£8,550</td><td>£8,807</td><td>£16,630</td><td>£19,139</td><td>£20,288</td><td>£73,413</td></tr><tr><td>Net Return</td><td>£13,586</td><td>£14,053</td><td>£22,238</td><td>£25,118</td><td>£26,725</td><td>£101,719</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>