<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>£17,724</td><td>£17,990</td><td>£18,440</td><td>£18,901</td><td>£19,468</td><td>£92,522</td></tr><tr><td>Total Expenses</td><td>£15,078</td><td>£15,192</td><td>£15,318</td><td>£15,447</td><td>£15,585</td><td>£76,621</td></tr><tr><td>Profit Before Tax</td><td>£2,646</td><td>£2,798</td><td>£3,121</td><td>£3,453</td><td>£3,883</td><td>£15,901</td></tr><tr><td>Profit After Tax      </td><td>£2,143</td><td>£2,266</td><td>£2,528</td><td>£2,797</td><td>£3,145</td><td>£12,880</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,150</td><td>£11,347</td><td>£14,492</td><td>£16,679</td><td>£54,668</td></tr><tr><td>Net Return</td><td>£8,143</td><td>£8,416</td><td>£13,875</td><td>£17,289</td><td>£19,824</td><td>£67,548</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</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>