<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>£13,800</td><td>£14,007</td><td>£14,357</td><td>£14,716</td><td>£15,158</td><td>£72,038</td></tr><tr><td>Total Expenses</td><td>£10,895</td><td>£10,979</td><td>£11,074</td><td>£11,170</td><td>£11,274</td><td>£55,392</td></tr><tr><td>Profit Before Tax</td><td>£2,905</td><td>£3,028</td><td>£3,283</td><td>£3,546</td><td>£3,884</td><td>£16,646</td></tr><tr><td>Profit After Tax      </td><td>£2,353</td><td>£2,453</td><td>£2,660</td><td>£2,872</td><td>£3,146</td><td>£13,484</td></tr><tr><td>Change In Property Value</td><td>£5,100</td><td>£5,253</td><td>£9,919</td><td>£11,416</td><td>£12,101</td><td>£43,790</td></tr><tr><td>Net Return</td><td>£7,453</td><td>£7,706</td><td>£12,579</td><td>£14,288</td><td>£15,247</td><td>£57,274</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>