<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>£19,560</td><td>£19,853</td><td>£20,350</td><td>£20,858</td><td>£21,484</td><td>£102,106</td></tr><tr><td>Total Expenses</td><td>£14,073</td><td>£14,148</td><td>£14,241</td><td>£14,336</td><td>£14,441</td><td>£71,239</td></tr><tr><td>Profit Before Tax</td><td>£5,487</td><td>£5,705</td><td>£6,109</td><td>£6,523</td><td>£7,043</td><td>£30,866</td></tr><tr><td>Profit After Tax      </td><td>£4,444</td><td>£4,621</td><td>£4,948</td><td>£5,283</td><td>£5,705</td><td>£25,002</td></tr><tr><td>Change In Property Value</td><td>£7,650</td><td>£7,880</td><td>£14,879</td><td>£17,125</td><td>£18,152</td><td>£65,685</td></tr><tr><td>Net Return</td><td>£12,094</td><td>£12,500</td><td>£19,827</td><td>£22,408</td><td>£23,857</td><td>£90,687</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>16%</td><td>16%</td><td>26%</td><td>29%</td><td>31%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>