<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>£16,200</td><td>£16,443</td><td>£16,854</td><td>£17,275</td><td>£17,794</td><td>£84,566</td></tr><tr><td>Total Expenses</td><td>£12,436</td><td>£12,521</td><td>£12,619</td><td>£12,720</td><td>£12,828</td><td>£63,125</td></tr><tr><td>Profit Before Tax</td><td>£3,764</td><td>£3,922</td><td>£4,235</td><td>£4,556</td><td>£4,966</td><td>£21,441</td></tr><tr><td>Profit After Tax      </td><td>£3,049</td><td>£3,177</td><td>£3,430</td><td>£3,690</td><td>£4,022</td><td>£17,368</td></tr><tr><td>Change In Property Value</td><td>£6,174</td><td>£6,359</td><td>£12,008</td><td>£13,820</td><td>£14,650</td><td>£53,012</td></tr><tr><td>Net Return</td><td>£9,223</td><td>£9,536</td><td>£15,438</td><td>£17,511</td><td>£18,672</td><td>£70,379</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>28%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>25%</td><td>28%</td><td>30%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>