<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>£26,772</td><td>£27,174</td><td>£27,853</td><td>£28,549</td><td>£29,406</td><td>£139,753</td></tr><tr><td>Total Expenses</td><td>£18,524</td><td>£18,610</td><td>£18,721</td><td>£18,834</td><td>£18,963</td><td>£93,651</td></tr><tr><td>Profit Before Tax</td><td>£8,248</td><td>£8,564</td><td>£9,132</td><td>£9,715</td><td>£10,443</td><td>£46,102</td></tr><tr><td>Profit After Tax      </td><td>£6,681</td><td>£6,937</td><td>£7,397</td><td>£7,869</td><td>£8,459</td><td>£37,343</td></tr><tr><td>Change In Property Value</td><td>£10,470</td><td>£10,784</td><td>£20,364</td><td>£23,437</td><td>£24,843</td><td>£89,898</td></tr><tr><td>Net Return</td><td>£17,151</td><td>£17,721</td><td>£27,761</td><td>£31,306</td><td>£33,302</td><td>£127,241</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>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>