<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>£17,976</td><td>£18,246</td><td>£18,702</td><td>£19,169</td><td>£19,744</td><td>£93,837</td></tr><tr><td>Total Expenses</td><td>£14,597</td><td>£14,635</td><td>£14,692</td><td>£14,749</td><td>£14,818</td><td>£73,491</td></tr><tr><td>Profit Before Tax</td><td>£3,379</td><td>£3,610</td><td>£4,010</td><td>£4,420</td><td>£4,927</td><td>£20,346</td></tr><tr><td>Profit After Tax      </td><td>£2,737</td><td>£2,924</td><td>£3,248</td><td>£3,580</td><td>£3,991</td><td>£16,481</td></tr><tr><td>Change In Property Value</td><td>£7,750</td><td>£7,944</td><td>£14,656</td><td>£18,719</td><td>£21,544</td><td>£70,613</td></tr><tr><td>Net Return</td><td>£10,487</td><td>£10,868</td><td>£17,904</td><td>£22,299</td><td>£25,535</td><td>£87,094</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>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>