<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>£12,000</td><td>£12,180</td><td>£12,484</td><td>£12,797</td><td>£13,181</td><td>£62,642</td></tr><tr><td>Total Expenses</td><td>£8,411</td><td>£8,476</td><td>£8,551</td><td>£8,627</td><td>£8,709</td><td>£42,773</td></tr><tr><td>Profit Before Tax</td><td>£3,589</td><td>£3,704</td><td>£3,934</td><td>£4,170</td><td>£4,472</td><td>£19,869</td></tr><tr><td>Profit After Tax      </td><td>£2,907</td><td>£3,000</td><td>£3,187</td><td>£3,378</td><td>£3,622</td><td>£16,094</td></tr><tr><td>Change In Property Value</td><td>£3,900</td><td>£4,017</td><td>£7,585</td><td>£8,730</td><td>£9,254</td><td>£33,487</td></tr><tr><td>Net Return</td><td>£6,807</td><td>£7,017</td><td>£10,772</td><td>£12,108</td><td>£12,876</td><td>£49,580</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>27%</td><td>30%</td><td>32%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>