<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>£22,848</td><td>£23,305</td><td>£23,888</td><td>£24,485</td><td>£25,097</td><td>£119,622</td></tr><tr><td>Total Expenses</td><td>£15,679</td><td>£15,736</td><td>£15,805</td><td>£15,876</td><td>£15,948</td><td>£79,045</td></tr><tr><td>Profit Before Tax</td><td>£7,169</td><td>£7,569</td><td>£8,082</td><td>£8,609</td><td>£9,149</td><td>£40,577</td></tr><tr><td>Profit After Tax      </td><td>£5,807</td><td>£6,131</td><td>£6,547</td><td>£6,973</td><td>£7,411</td><td>£32,868</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£6,630</td><td>£13,525</td><td>£17,583</td><td>£20,308</td><td>£64,546</td></tr><tr><td>Net Return</td><td>£12,307</td><td>£12,761</td><td>£20,072</td><td>£24,556</td><td>£27,719</td><td>£97,414</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>11%</td><td>14%</td><td>16%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>