<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>£23,700</td><td>£24,055</td><td>£24,657</td><td>£25,273</td><td>£26,032</td><td>£123,717</td></tr><tr><td>Total Expenses</td><td>£16,271</td><td>£16,352</td><td>£16,455</td><td>£16,561</td><td>£16,679</td><td>£82,318</td></tr><tr><td>Profit Before Tax</td><td>£7,429</td><td>£7,703</td><td>£8,202</td><td>£8,713</td><td>£9,352</td><td>£41,400</td></tr><tr><td>Profit After Tax      </td><td>£6,018</td><td>£6,240</td><td>£6,643</td><td>£7,057</td><td>£7,575</td><td>£33,534</td></tr><tr><td>Change In Property Value</td><td>£8,999</td><td>£9,268</td><td>£17,502</td><td>£20,143</td><td>£21,352</td><td>£77,264</td></tr><tr><td>Net Return</td><td>£15,016</td><td>£15,508</td><td>£24,145</td><td>£27,200</td><td>£28,927</td><td>£110,797</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>119%</td></tr></tbody></table></div></div></template></turbo-stream>