<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>£23,868</td><td>£24,226</td><td>£24,832</td><td>£25,452</td><td>£26,216</td><td>£124,594</td></tr><tr><td>Total Expenses</td><td>£16,686</td><td>£16,768</td><td>£16,871</td><td>£16,977</td><td>£17,096</td><td>£84,399</td></tr><tr><td>Profit Before Tax</td><td>£7,182</td><td>£7,458</td><td>£7,960</td><td>£8,475</td><td>£9,120</td><td>£40,195</td></tr><tr><td>Profit After Tax      </td><td>£5,817</td><td>£6,041</td><td>£6,448</td><td>£6,865</td><td>£7,387</td><td>£32,558</td></tr><tr><td>Change In Property Value</td><td>£9,300</td><td>£9,579</td><td>£18,088</td><td>£20,818</td><td>£22,067</td><td>£79,853</td></tr><tr><td>Net Return</td><td>£15,117</td><td>£15,620</td><td>£24,536</td><td>£27,683</td><td>£29,454</td><td>£112,411</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>