<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>£18,720</td><td>£19,094</td><td>£19,572</td><td>£20,061</td><td>£20,563</td><td>£98,010</td></tr><tr><td>Total Expenses</td><td>£14,560</td><td>£14,652</td><td>£14,750</td><td>£14,851</td><td>£14,952</td><td>£73,764</td></tr><tr><td>Profit Before Tax</td><td>£4,161</td><td>£4,443</td><td>£4,822</td><td>£5,210</td><td>£5,611</td><td>£24,246</td></tr><tr><td>Profit After Tax      </td><td>£3,370</td><td>£3,599</td><td>£3,905</td><td>£4,220</td><td>£4,545</td><td>£19,639</td></tr><tr><td>Change In Property Value</td><td>£5,200</td><td>£5,304</td><td>£10,820</td><td>£14,066</td><td>£16,246</td><td>£51,637</td></tr><tr><td>Net Return</td><td>£8,570</td><td>£8,903</td><td>£14,726</td><td>£18,286</td><td>£20,791</td><td>£71,276</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>11%</td><td>14%</td><td>16%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>