<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>£14,196</td><td>£14,409</td><td>£14,769</td><td>£15,138</td><td>£15,593</td><td>£74,105</td></tr><tr><td>Total Expenses</td><td>£11,156</td><td>£11,224</td><td>£11,303</td><td>£11,383</td><td>£11,471</td><td>£56,537</td></tr><tr><td>Profit Before Tax</td><td>£3,040</td><td>£3,185</td><td>£3,467</td><td>£3,755</td><td>£4,121</td><td>£17,568</td></tr><tr><td>Profit After Tax      </td><td>£2,462</td><td>£2,580</td><td>£2,808</td><td>£3,042</td><td>£3,338</td><td>£14,230</td></tr><tr><td>Change In Property Value</td><td>£4,875</td><td>£4,997</td><td>£9,219</td><td>£11,775</td><td>£13,552</td><td>£44,418</td></tr><tr><td>Net Return</td><td>£7,337</td><td>£7,577</td><td>£12,027</td><td>£14,817</td><td>£16,890</td><td>£58,648</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>25%</td><td>28%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>