<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>£20,220</td><td>£20,523</td><td>£21,036</td><td>£21,562</td><td>£22,209</td><td>£105,551</td></tr><tr><td>Total Expenses</td><td>£15,863</td><td>£15,939</td><td>£16,034</td><td>£16,130</td><td>£16,237</td><td>£80,203</td></tr><tr><td>Profit Before Tax</td><td>£4,357</td><td>£4,584</td><td>£5,003</td><td>£5,432</td><td>£5,972</td><td>£25,348</td></tr><tr><td>Profit After Tax      </td><td>£3,529</td><td>£3,713</td><td>£4,052</td><td>£4,400</td><td>£4,837</td><td>£20,532</td></tr><tr><td>Change In Property Value</td><td>£8,954</td><td>£9,222</td><td>£17,414</td><td>£20,042</td><td>£21,245</td><td>£76,877</td></tr><tr><td>Net Return</td><td>£12,483</td><td>£12,935</td><td>£21,467</td><td>£24,443</td><td>£26,082</td><td>£97,409</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>