<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>£24,132</td><td>£24,494</td><td>£25,106</td><td>£25,734</td><td>£26,506</td><td>£125,972</td></tr><tr><td>Total Expenses</td><td>£16,534</td><td>£16,616</td><td>£16,720</td><td>£16,827</td><td>£16,947</td><td>£83,644</td></tr><tr><td>Profit Before Tax</td><td>£7,598</td><td>£7,878</td><td>£8,386</td><td>£8,907</td><td>£9,559</td><td>£42,328</td></tr><tr><td>Profit After Tax      </td><td>£6,154</td><td>£6,381</td><td>£6,793</td><td>£7,215</td><td>£7,743</td><td>£34,286</td></tr><tr><td>Change In Property Value</td><td>£9,165</td><td>£9,440</td><td>£17,826</td><td>£20,516</td><td>£21,747</td><td>£78,693</td></tr><tr><td>Net Return</td><td>£15,319</td><td>£15,821</td><td>£24,618</td><td>£27,731</td><td>£29,490</td><td>£112,979</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>