<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>£18,408</td><td>£18,684</td><td>£19,151</td><td>£19,630</td><td>£20,219</td><td>£96,092</td></tr><tr><td>Total Expenses</td><td>£13,361</td><td>£13,434</td><td>£13,524</td><td>£13,616</td><td>£13,717</td><td>£67,653</td></tr><tr><td>Profit Before Tax</td><td>£5,047</td><td>£5,250</td><td>£5,627</td><td>£6,014</td><td>£6,502</td><td>£28,440</td></tr><tr><td>Profit After Tax      </td><td>£4,088</td><td>£4,252</td><td>£4,558</td><td>£4,871</td><td>£5,266</td><td>£23,036</td></tr><tr><td>Change In Property Value</td><td>£7,199</td><td>£7,414</td><td>£14,001</td><td>£16,114</td><td>£17,081</td><td>£61,808</td></tr><tr><td>Net Return</td><td>£11,287</td><td>£11,667</td><td>£18,559</td><td>£20,985</td><td>£22,347</td><td>£84,845</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>29%</td><td>31%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>