<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>£13,056</td><td>£13,252</td><td>£13,583</td><td>£13,923</td><td>£14,340</td><td>£68,154</td></tr><tr><td>Total Expenses</td><td>£7,519</td><td>£7,550</td><td>£7,594</td><td>£7,639</td><td>£7,691</td><td>£37,992</td></tr><tr><td>Profit Before Tax</td><td>£5,537</td><td>£5,702</td><td>£5,989</td><td>£6,284</td><td>£6,649</td><td>£30,162</td></tr><tr><td>Profit After Tax      </td><td>£4,485</td><td>£4,619</td><td>£4,851</td><td>£5,090</td><td>£5,386</td><td>£24,431</td></tr><tr><td>Change In Property Value</td><td>£2,880</td><td>£2,938</td><td>£5,993</td><td>£7,791</td><td>£8,180</td><td>£27,781</td></tr><tr><td>Net Return</td><td>£7,365</td><td>£7,556</td><td>£10,844</td><td>£12,881</td><td>£13,566</td><td>£52,212</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>10%</td><td>11%</td><td>12%</td><td>12%</td><td>55%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>25%</td><td>29%</td><td>31%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>