<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>£17,892</td><td>£18,160</td><td>£18,614</td><td>£19,080</td><td>£19,652</td><td>£93,399</td></tr><tr><td>Total Expenses</td><td>£12,716</td><td>£12,789</td><td>£12,877</td><td>£12,968</td><td>£13,068</td><td>£64,418</td></tr><tr><td>Profit Before Tax</td><td>£5,176</td><td>£5,371</td><td>£5,737</td><td>£6,112</td><td>£6,585</td><td>£28,981</td></tr><tr><td>Profit After Tax      </td><td>£4,192</td><td>£4,351</td><td>£4,647</td><td>£4,951</td><td>£5,334</td><td>£23,475</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£6,953</td><td>£13,129</td><td>£15,110</td><td>£16,016</td><td>£57,957</td></tr><tr><td>Net Return</td><td>£10,942</td><td>£11,303</td><td>£17,776</td><td>£20,061</td><td>£21,350</td><td>£81,432</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>26%</td><td>29%</td><td>31%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>