<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>£23,004</td><td>£23,349</td><td>£23,933</td><td>£24,531</td><td>£25,267</td><td>£120,084</td></tr><tr><td>Total Expenses</td><td>£16,201</td><td>£16,281</td><td>£16,383</td><td>£16,486</td><td>£16,603</td><td>£81,954</td></tr><tr><td>Profit Before Tax</td><td>£6,803</td><td>£7,068</td><td>£7,550</td><td>£8,045</td><td>£8,664</td><td>£38,130</td></tr><tr><td>Profit After Tax      </td><td>£5,510</td><td>£5,725</td><td>£6,116</td><td>£6,516</td><td>£7,018</td><td>£30,885</td></tr><tr><td>Change In Property Value</td><td>£8,999</td><td>£9,268</td><td>£17,502</td><td>£20,143</td><td>£21,352</td><td>£77,264</td></tr><tr><td>Net Return</td><td>£14,509</td><td>£14,993</td><td>£23,617</td><td>£26,659</td><td>£28,370</td><td>£108,149</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>33%</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>