<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>£24,936</td><td>£25,310</td><td>£25,943</td><td>£26,591</td><td>£27,389</td><td>£130,169</td></tr><tr><td>Total Expenses</td><td>£17,015</td><td>£17,098</td><td>£17,205</td><td>£17,313</td><td>£17,436</td><td>£86,067</td></tr><tr><td>Profit Before Tax</td><td>£7,921</td><td>£8,212</td><td>£8,738</td><td>£9,278</td><td>£9,953</td><td>£44,102</td></tr><tr><td>Profit After Tax      </td><td>£6,416</td><td>£6,651</td><td>£7,078</td><td>£7,515</td><td>£8,062</td><td>£35,723</td></tr><tr><td>Change In Property Value</td><td>£9,468</td><td>£9,752</td><td>£18,415</td><td>£21,194</td><td>£22,466</td><td>£81,295</td></tr><tr><td>Net Return</td><td>£15,884</td><td>£16,403</td><td>£25,493</td><td>£28,709</td><td>£30,528</td><td>£117,017</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>26%</td><td>29%</td><td>31%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>