<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>£32,292</td><td>£32,776</td><td>£33,596</td><td>£34,436</td><td>£35,469</td><td>£168,569</td></tr><tr><td>Total Expenses</td><td>£24,162</td><td>£24,222</td><td>£24,314</td><td>£24,409</td><td>£24,523</td><td>£121,631</td></tr><tr><td>Profit Before Tax</td><td>£8,130</td><td>£8,555</td><td>£9,281</td><td>£10,026</td><td>£10,945</td><td>£46,938</td></tr><tr><td>Profit After Tax      </td><td>£6,585</td><td>£6,929</td><td>£7,518</td><td>£8,121</td><td>£8,866</td><td>£38,020</td></tr><tr><td>Change In Property Value</td><td>£12,875</td><td>£13,197</td><td>£24,348</td><td>£31,098</td><td>£35,791</td><td>£117,309</td></tr><tr><td>Net Return</td><td>£19,460</td><td>£20,126</td><td>£31,866</td><td>£39,219</td><td>£44,657</td><td>£155,329</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>