<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>£13,656</td><td>£13,861</td><td>£14,207</td><td>£14,563</td><td>£14,999</td><td>£71,286</td></tr><tr><td>Total Expenses</td><td>£10,705</td><td>£10,772</td><td>£10,850</td><td>£10,929</td><td>£11,015</td><td>£54,271</td></tr><tr><td>Profit Before Tax</td><td>£2,951</td><td>£3,089</td><td>£3,358</td><td>£3,634</td><td>£3,984</td><td>£17,015</td></tr><tr><td>Profit After Tax      </td><td>£2,390</td><td>£2,502</td><td>£2,720</td><td>£2,943</td><td>£3,227</td><td>£13,782</td></tr><tr><td>Change In Property Value</td><td>£4,625</td><td>£4,741</td><td>£8,746</td><td>£11,171</td><td>£12,857</td><td>£42,140</td></tr><tr><td>Net Return</td><td>£7,015</td><td>£7,243</td><td>£11,466</td><td>£14,114</td><td>£16,084</td><td>£55,922</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>