<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>£24,840</td><td>£25,213</td><td>£25,843</td><td>£26,489</td><td>£27,284</td><td>£129,668</td></tr><tr><td>Total Expenses</td><td>£18,172</td><td>£18,255</td><td>£18,361</td><td>£18,470</td><td>£18,592</td><td>£91,849</td></tr><tr><td>Profit Before Tax</td><td>£6,668</td><td>£6,957</td><td>£7,482</td><td>£8,019</td><td>£8,692</td><td>£37,819</td></tr><tr><td>Profit After Tax      </td><td>£5,401</td><td>£5,636</td><td>£6,060</td><td>£6,496</td><td>£7,040</td><td>£30,633</td></tr><tr><td>Change In Property Value</td><td>£10,350</td><td>£10,661</td><td>£20,131</td><td>£23,168</td><td>£24,559</td><td>£88,868</td></tr><tr><td>Net Return</td><td>£15,751</td><td>£16,296</td><td>£26,191</td><td>£29,664</td><td>£31,599</td><td>£119,501</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>