<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>£20,244</td><td>£20,548</td><td>£21,061</td><td>£21,588</td><td>£22,236</td><td>£105,676</td></tr><tr><td>Total Expenses</td><td>£14,735</td><td>£14,811</td><td>£14,905</td><td>£15,002</td><td>£15,109</td><td>£74,562</td></tr><tr><td>Profit Before Tax</td><td>£5,509</td><td>£5,737</td><td>£6,156</td><td>£6,586</td><td>£7,126</td><td>£31,114</td></tr><tr><td>Profit After Tax      </td><td>£4,463</td><td>£4,647</td><td>£4,986</td><td>£5,335</td><td>£5,772</td><td>£25,202</td></tr><tr><td>Change In Property Value</td><td>£8,099</td><td>£8,341</td><td>£15,751</td><td>£18,128</td><td>£19,216</td><td>£69,536</td></tr><tr><td>Net Return</td><td>£12,561</td><td>£12,988</td><td>£20,738</td><td>£23,463</td><td>£24,988</td><td>£94,739</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>