<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>£10,320</td><td>£10,475</td><td>£10,737</td><td>£11,005</td><td>£11,335</td><td>£53,872</td></tr><tr><td>Total Expenses</td><td>£7,988</td><td>£8,038</td><td>£8,096</td><td>£8,155</td><td>£8,220</td><td>£40,496</td></tr><tr><td>Profit Before Tax</td><td>£2,332</td><td>£2,437</td><td>£2,641</td><td>£2,850</td><td>£3,116</td><td>£13,376</td></tr><tr><td>Profit After Tax      </td><td>£1,889</td><td>£1,974</td><td>£2,139</td><td>£2,309</td><td>£2,524</td><td>£10,834</td></tr><tr><td>Change In Property Value</td><td>£3,450</td><td>£3,536</td><td>£6,524</td><td>£8,333</td><td>£9,591</td><td>£31,434</td></tr><tr><td>Net Return</td><td>£5,339</td><td>£5,510</td><td>£8,664</td><td>£10,642</td><td>£12,114</td><td>£42,269</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>26%</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>