<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>£13,296</td><td>£13,495</td><td>£13,833</td><td>£14,179</td><td>£14,604</td><td>£69,407</td></tr><tr><td>Total Expenses</td><td>£10,588</td><td>£10,657</td><td>£10,736</td><td>£10,817</td><td>£10,905</td><td>£53,702</td></tr><tr><td>Profit Before Tax</td><td>£2,708</td><td>£2,839</td><td>£3,097</td><td>£3,362</td><td>£3,699</td><td>£15,704</td></tr><tr><td>Profit After Tax      </td><td>£2,193</td><td>£2,299</td><td>£2,508</td><td>£2,723</td><td>£2,996</td><td>£12,721</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,613</td><td>£8,510</td><td>£10,869</td><td>£12,510</td><td>£41,001</td></tr><tr><td>Net Return</td><td>£6,693</td><td>£6,912</td><td>£11,019</td><td>£13,592</td><td>£15,506</td><td>£53,722</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>25%</td><td>28%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>