<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>£21,084</td><td>£21,400</td><td>£21,935</td><td>£22,484</td><td>£23,158</td><td>£110,061</td></tr><tr><td>Total Expenses</td><td>£15,017</td><td>£15,095</td><td>£15,191</td><td>£15,290</td><td>£15,400</td><td>£75,993</td></tr><tr><td>Profit Before Tax</td><td>£6,067</td><td>£6,306</td><td>£6,744</td><td>£7,194</td><td>£7,758</td><td>£34,069</td></tr><tr><td>Profit After Tax      </td><td>£4,914</td><td>£5,108</td><td>£5,463</td><td>£5,827</td><td>£6,284</td><td>£27,596</td></tr><tr><td>Change In Property Value</td><td>£8,249</td><td>£8,496</td><td>£16,043</td><td>£18,464</td><td>£19,572</td><td>£70,824</td></tr><tr><td>Net Return</td><td>£13,163</td><td>£13,603</td><td>£21,506</td><td>£24,291</td><td>£25,856</td><td>£98,420</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>33%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>25%</td><td>29%</td><td>31%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>