<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>£25,056</td><td>£25,432</td><td>£26,068</td><td>£26,719</td><td>£27,521</td><td>£130,796</td></tr><tr><td>Total Expenses</td><td>£18,313</td><td>£18,396</td><td>£18,503</td><td>£18,612</td><td>£18,734</td><td>£92,557</td></tr><tr><td>Profit Before Tax</td><td>£6,744</td><td>£7,036</td><td>£7,565</td><td>£8,108</td><td>£8,786</td><td>£38,238</td></tr><tr><td>Profit After Tax      </td><td>£5,462</td><td>£5,699</td><td>£6,128</td><td>£6,567</td><td>£7,117</td><td>£30,973</td></tr><tr><td>Change In Property Value</td><td>£10,440</td><td>£10,753</td><td>£20,306</td><td>£23,370</td><td>£24,772</td><td>£89,641</td></tr><tr><td>Net Return</td><td>£15,902</td><td>£16,452</td><td>£26,433</td><td>£29,937</td><td>£31,889</td><td>£120,614</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>