<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>£24,372</td><td>£24,738</td><td>£25,356</td><td>£25,990</td><td>£26,770</td><td>£127,225</td></tr><tr><td>Total Expenses</td><td>£16,994</td><td>£17,077</td><td>£17,182</td><td>£17,289</td><td>£17,410</td><td>£85,951</td></tr><tr><td>Profit Before Tax</td><td>£7,378</td><td>£7,661</td><td>£8,174</td><td>£8,701</td><td>£9,360</td><td>£41,274</td></tr><tr><td>Profit After Tax      </td><td>£5,976</td><td>£6,205</td><td>£6,621</td><td>£7,048</td><td>£7,582</td><td>£33,432</td></tr><tr><td>Change In Property Value</td><td>£9,495</td><td>£9,780</td><td>£18,468</td><td>£21,255</td><td>£22,530</td><td>£81,527</td></tr><tr><td>Net Return</td><td>£15,471</td><td>£15,985</td><td>£25,089</td><td>£28,302</td><td>£30,111</td><td>£114,959</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>25%</td><td>29%</td><td>30%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>