<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>£18,864</td><td>£19,147</td><td>£19,626</td><td>£20,116</td><td>£20,720</td><td>£98,473</td></tr><tr><td>Total Expenses</td><td>£13,607</td><td>£13,681</td><td>£13,772</td><td>£13,865</td><td>£13,968</td><td>£68,892</td></tr><tr><td>Profit Before Tax</td><td>£5,257</td><td>£5,466</td><td>£5,854</td><td>£6,251</td><td>£6,752</td><td>£29,580</td></tr><tr><td>Profit After Tax      </td><td>£4,258</td><td>£4,427</td><td>£4,742</td><td>£5,064</td><td>£5,469</td><td>£23,960</td></tr><tr><td>Change In Property Value</td><td>£7,350</td><td>£7,571</td><td>£14,296</td><td>£16,453</td><td>£17,440</td><td>£63,109</td></tr><tr><td>Net Return</td><td>£11,608</td><td>£11,998</td><td>£19,037</td><td>£21,517</td><td>£22,909</td><td>£87,069</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>