<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>£17,688</td><td>£17,953</td><td>£18,402</td><td>£18,862</td><td>£19,428</td><td>£92,334</td></tr><tr><td>Total Expenses</td><td>£13,775</td><td>£13,813</td><td>£13,868</td><td>£13,925</td><td>£13,992</td><td>£69,373</td></tr><tr><td>Profit Before Tax</td><td>£3,913</td><td>£4,141</td><td>£4,534</td><td>£4,937</td><td>£5,436</td><td>£22,961</td></tr><tr><td>Profit After Tax      </td><td>£3,170</td><td>£3,354</td><td>£3,672</td><td>£3,999</td><td>£4,403</td><td>£18,598</td></tr><tr><td>Change In Property Value</td><td>£7,250</td><td>£7,431</td><td>£13,711</td><td>£17,512</td><td>£20,154</td><td>£66,058</td></tr><tr><td>Net Return</td><td>£10,420</td><td>£10,785</td><td>£17,383</td><td>£21,511</td><td>£24,557</td><td>£84,656</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>24%</td><td>27%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>