<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>£15,324</td><td>£15,554</td><td>£15,943</td><td>£16,341</td><td>£16,832</td><td>£79,993</td></tr><tr><td>Total Expenses</td><td>£12,136</td><td>£12,216</td><td>£12,308</td><td>£12,402</td><td>£12,503</td><td>£61,564</td></tr><tr><td>Profit Before Tax</td><td>£3,188</td><td>£3,338</td><td>£3,635</td><td>£3,940</td><td>£4,328</td><td>£18,430</td></tr><tr><td>Profit After Tax      </td><td>£2,582</td><td>£2,704</td><td>£2,945</td><td>£3,191</td><td>£3,506</td><td>£14,928</td></tr><tr><td>Change In Property Value</td><td>£5,125</td><td>£5,253</td><td>£9,692</td><td>£12,379</td><td>£14,247</td><td>£46,696</td></tr><tr><td>Net Return</td><td>£7,707</td><td>£7,957</td><td>£12,637</td><td>£15,570</td><td>£17,753</td><td>£61,624</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>25%</td><td>28%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>