<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>£13,800</td><td>£14,007</td><td>£14,357</td><td>£14,716</td><td>£15,158</td><td>£72,038</td></tr><tr><td>Total Expenses</td><td>£11,492</td><td>£11,564</td><td>£11,648</td><td>£11,733</td><td>£11,825</td><td>£58,262</td></tr><tr><td>Profit Before Tax</td><td>£2,308</td><td>£2,443</td><td>£2,709</td><td>£2,983</td><td>£3,332</td><td>£13,776</td></tr><tr><td>Profit After Tax      </td><td>£1,870</td><td>£1,979</td><td>£2,195</td><td>£2,416</td><td>£2,699</td><td>£11,158</td></tr><tr><td>Change In Property Value</td><td>£4,950</td><td>£5,074</td><td>£9,361</td><td>£11,956</td><td>£13,760</td><td>£45,101</td></tr><tr><td>Net Return</td><td>£6,820</td><td>£7,052</td><td>£11,556</td><td>£14,372</td><td>£16,460</td><td>£56,260</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>24%</td><td>27%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>