<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>£21,936</td><td>£22,265</td><td>£22,822</td><td>£23,392</td><td>£24,094</td><td>£114,509</td></tr><tr><td>Total Expenses</td><td>£16,975</td><td>£17,019</td><td>£17,085</td><td>£17,153</td><td>£17,234</td><td>£85,467</td></tr><tr><td>Profit Before Tax</td><td>£4,961</td><td>£5,246</td><td>£5,736</td><td>£6,239</td><td>£6,860</td><td>£29,042</td></tr><tr><td>Profit After Tax      </td><td>£4,019</td><td>£4,249</td><td>£4,646</td><td>£5,053</td><td>£5,556</td><td>£23,524</td></tr><tr><td>Change In Property Value</td><td>£10,799</td><td>£11,122</td><td>£21,003</td><td>£24,172</td><td>£25,623</td><td>£92,719</td></tr><tr><td>Net Return</td><td>£14,817</td><td>£15,372</td><td>£25,649</td><td>£29,226</td><td>£31,179</td><td>£116,243</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>26%</td><td>27%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>