<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>£13,464</td><td>£13,666</td><td>£14,008</td><td>£14,358</td><td>£14,789</td><td>£70,284</td></tr><tr><td>Total Expenses</td><td>£10,488</td><td>£10,554</td><td>£10,631</td><td>£10,710</td><td>£10,796</td><td>£53,179</td></tr><tr><td>Profit Before Tax</td><td>£2,976</td><td>£3,112</td><td>£3,376</td><td>£3,648</td><td>£3,993</td><td>£17,105</td></tr><tr><td>Profit After Tax      </td><td>£2,411</td><td>£2,521</td><td>£2,735</td><td>£2,955</td><td>£3,234</td><td>£13,855</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>£6,911</td><td>£7,133</td><td>£11,245</td><td>£13,824</td><td>£15,744</td><td>£54,856</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>20%</td><td>25%</td><td>29%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>