<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>£31,272</td><td>£31,741</td><td>£32,535</td><td>£33,348</td><td>£34,348</td><td>£163,244</td></tr><tr><td>Total Expenses</td><td>£23,373</td><td>£23,466</td><td>£23,588</td><td>£23,714</td><td>£23,856</td><td>£117,998</td></tr><tr><td>Profit Before Tax</td><td>£7,899</td><td>£8,275</td><td>£8,946</td><td>£9,634</td><td>£10,492</td><td>£45,246</td></tr><tr><td>Profit After Tax      </td><td>£6,398</td><td>£6,703</td><td>£7,246</td><td>£7,804</td><td>£8,499</td><td>£36,649</td></tr><tr><td>Change In Property Value</td><td>£13,797</td><td>£14,211</td><td>£26,834</td><td>£30,884</td><td>£32,737</td><td>£118,462</td></tr><tr><td>Net Return</td><td>£20,195</td><td>£20,913</td><td>£34,081</td><td>£38,688</td><td>£41,235</td><td>£155,111</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>