<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>£17,196</td><td>£17,454</td><td>£17,890</td><td>£18,338</td><td>£18,888</td><td>£89,765</td></tr><tr><td>Total Expenses</td><td>£13,065</td><td>£13,142</td><td>£13,233</td><td>£13,326</td><td>£13,429</td><td>£66,195</td></tr><tr><td>Profit Before Tax</td><td>£4,131</td><td>£4,312</td><td>£4,657</td><td>£5,011</td><td>£5,459</td><td>£23,571</td></tr><tr><td>Profit After Tax      </td><td>£3,346</td><td>£3,493</td><td>£3,772</td><td>£4,059</td><td>£4,422</td><td>£19,092</td></tr><tr><td>Change In Property Value</td><td>£5,750</td><td>£5,894</td><td>£10,874</td><td>£13,888</td><td>£15,984</td><td>£52,391</td></tr><tr><td>Net Return</td><td>£9,096</td><td>£9,387</td><td>£14,646</td><td>£17,947</td><td>£20,406</td><td>£71,483</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>27%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>26%</td><td>29%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>