<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>£17,484</td><td>£17,746</td><td>£18,190</td><td>£18,645</td><td>£19,204</td><td>£91,269</td></tr><tr><td>Total Expenses</td><td>£12,475</td><td>£12,547</td><td>£12,634</td><td>£12,724</td><td>£12,822</td><td>£63,203</td></tr><tr><td>Profit Before Tax</td><td>£5,009</td><td>£5,199</td><td>£5,555</td><td>£5,921</td><td>£6,382</td><td>£28,066</td></tr><tr><td>Profit After Tax      </td><td>£4,057</td><td>£4,211</td><td>£4,500</td><td>£4,796</td><td>£5,169</td><td>£22,734</td></tr><tr><td>Change In Property Value</td><td>£6,599</td><td>£6,796</td><td>£12,834</td><td>£14,771</td><td>£15,657</td><td>£56,657</td></tr><tr><td>Net Return</td><td>£10,656</td><td>£11,008</td><td>£17,334</td><td>£19,567</td><td>£20,826</td><td>£79,390</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>16%</td><td>26%</td><td>29%</td><td>31%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>