<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>£22,572</td><td>£22,911</td><td>£23,483</td><td>£24,070</td><td>£24,793</td><td>£117,829</td></tr><tr><td>Total Expenses</td><td>£17,437</td><td>£17,482</td><td>£17,550</td><td>£17,620</td><td>£17,703</td><td>£87,792</td></tr><tr><td>Profit Before Tax</td><td>£5,135</td><td>£5,428</td><td>£5,933</td><td>£6,450</td><td>£7,090</td><td>£30,036</td></tr><tr><td>Profit After Tax      </td><td>£4,159</td><td>£4,397</td><td>£4,806</td><td>£5,225</td><td>£5,743</td><td>£24,330</td></tr><tr><td>Change In Property Value</td><td>£9,250</td><td>£9,481</td><td>£17,493</td><td>£22,342</td><td>£25,714</td><td>£84,280</td></tr><tr><td>Net Return</td><td>£13,409</td><td>£13,878</td><td>£22,299</td><td>£27,567</td><td>£31,457</td><td>£108,610</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>11%</td><td>12%</td><td>19%</td><td>23%</td><td>27%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>