<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>£15,360</td><td>£15,590</td><td>£15,980</td><td>£16,380</td><td>£16,871</td><td>£80,181</td></tr><tr><td>Total Expenses</td><td>£11,824</td><td>£11,894</td><td>£11,977</td><td>£12,062</td><td>£12,154</td><td>£59,911</td></tr><tr><td>Profit Before Tax</td><td>£3,536</td><td>£3,696</td><td>£4,003</td><td>£4,318</td><td>£4,717</td><td>£20,270</td></tr><tr><td>Profit After Tax      </td><td>£2,864</td><td>£2,994</td><td>£3,243</td><td>£3,498</td><td>£3,821</td><td>£16,419</td></tr><tr><td>Change In Property Value</td><td>£5,200</td><td>£5,330</td><td>£9,834</td><td>£12,560</td><td>£14,455</td><td>£47,379</td></tr><tr><td>Net Return</td><td>£8,064</td><td>£8,324</td><td>£13,076</td><td>£16,058</td><td>£18,276</td><td>£63,798</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>25%</td><td>29%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>