<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>£8,048</td><td>£8,078</td><td>£8,119</td><td>£8,161</td><td>£8,210</td><td>£40,615</td></tr><tr><td>Profit Before Tax</td><td>£3,952</td><td>£4,102</td><td>£4,366</td><td>£4,636</td><td>£4,971</td><td>£22,027</td></tr><tr><td>Profit After Tax      </td><td>£3,201</td><td>£3,323</td><td>£3,536</td><td>£3,755</td><td>£4,026</td><td>£17,842</td></tr><tr><td>Change In Property Value</td><td>£4,000</td><td>£4,100</td><td>£7,565</td><td>£9,662</td><td>£11,120</td><td>£36,446</td></tr><tr><td>Net Return</td><td>£7,201</td><td>£7,423</td><td>£11,101</td><td>£13,416</td><td>£15,146</td><td>£54,287</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>23%</td><td>27%</td><td>31%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>