<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>£14,400</td><td>£14,616</td><td>£14,981</td><td>£15,356</td><td>£15,817</td><td>£75,170</td></tr><tr><td>Total Expenses</td><td>£8,598</td><td>£8,665</td><td>£8,745</td><td>£8,826</td><td>£8,915</td><td>£43,749</td></tr><tr><td>Profit Before Tax</td><td>£5,802</td><td>£5,951</td><td>£6,237</td><td>£6,530</td><td>£6,902</td><td>£31,421</td></tr><tr><td>Profit After Tax      </td><td>£4,700</td><td>£4,820</td><td>£5,052</td><td>£5,289</td><td>£5,590</td><td>£25,451</td></tr><tr><td>Change In Property Value</td><td>£3,900</td><td>£4,017</td><td>£7,585</td><td>£8,730</td><td>£9,254</td><td>£33,487</td></tr><tr><td>Net Return</td><td>£8,600</td><td>£8,837</td><td>£12,637</td><td>£14,019</td><td>£14,844</td><td>£58,937</td></tr><tr><td>Return From Rental Income (%)</td><td>12%</td><td>12%</td><td>13%</td><td>13%</td><td>14%</td><td>64%</td></tr><tr><td>Total Net Return (%)</td><td>21%</td><td>22%</td><td>32%</td><td>35%</td><td>37%</td><td>147%</td></tr></tbody></table></div></div></template></turbo-stream>