<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>£18,528</td><td>£18,806</td><td>£19,276</td><td>£19,758</td><td>£20,351</td><td>£96,719</td></tr><tr><td>Total Expenses</td><td>£13,660</td><td>£13,699</td><td>£13,757</td><td>£13,816</td><td>£13,886</td><td>£68,820</td></tr><tr><td>Profit Before Tax</td><td>£4,868</td><td>£5,106</td><td>£5,519</td><td>£5,942</td><td>£6,464</td><td>£27,899</td></tr><tr><td>Profit After Tax      </td><td>£3,943</td><td>£4,136</td><td>£4,470</td><td>£4,813</td><td>£5,236</td><td>£22,598</td></tr><tr><td>Change In Property Value</td><td>£7,125</td><td>£7,303</td><td>£13,474</td><td>£17,210</td><td>£19,807</td><td>£64,919</td></tr><tr><td>Net Return</td><td>£11,068</td><td>£11,439</td><td>£17,945</td><td>£22,022</td><td>£25,043</td><td>£87,517</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>20%</td><td>25%</td><td>28%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>