<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>£16,476</td><td>£16,723</td><td>£17,141</td><td>£17,570</td><td>£18,097</td><td>£86,007</td></tr><tr><td>Total Expenses</td><td>£14,360</td><td>£14,431</td><td>£14,515</td><td>£14,602</td><td>£14,697</td><td>£72,605</td></tr><tr><td>Profit Before Tax</td><td>£2,116</td><td>£2,293</td><td>£2,626</td><td>£2,968</td><td>£3,399</td><td>£13,402</td></tr><tr><td>Profit After Tax      </td><td>£1,714</td><td>£1,857</td><td>£2,127</td><td>£2,404</td><td>£2,754</td><td>£10,855</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£6,919</td><td>£12,765</td><td>£16,304</td><td>£18,764</td><td>£61,502</td></tr><tr><td>Net Return</td><td>£8,464</td><td>£8,776</td><td>£14,892</td><td>£18,708</td><td>£21,518</td><td>£72,357</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>