<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>£15,720</td><td>£15,956</td><td>£16,355</td><td>£16,764</td><td>£17,266</td><td>£82,061</td></tr><tr><td>Total Expenses</td><td>£11,705</td><td>£11,775</td><td>£11,858</td><td>£11,943</td><td>£12,036</td><td>£59,316</td></tr><tr><td>Profit Before Tax</td><td>£4,015</td><td>£4,181</td><td>£4,497</td><td>£4,821</td><td>£5,231</td><td>£22,744</td></tr><tr><td>Profit After Tax      </td><td>£3,252</td><td>£3,386</td><td>£3,642</td><td>£3,905</td><td>£4,237</td><td>£18,423</td></tr><tr><td>Change In Property Value</td><td>£6,150</td><td>£6,335</td><td>£11,962</td><td>£13,767</td><td>£14,593</td><td>£52,806</td></tr><tr><td>Net Return</td><td>£9,402</td><td>£9,721</td><td>£15,604</td><td>£17,672</td><td>£18,830</td><td>£71,229</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>