<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>£11,376</td><td>£11,547</td><td>£11,835</td><td>£12,131</td><td>£12,495</td><td>£59,384</td></tr><tr><td>Total Expenses</td><td>£8,851</td><td>£8,914</td><td>£8,986</td><td>£9,059</td><td>£9,138</td><td>£44,948</td></tr><tr><td>Profit Before Tax</td><td>£2,525</td><td>£2,633</td><td>£2,850</td><td>£3,072</td><td>£3,357</td><td>£14,437</td></tr><tr><td>Profit After Tax      </td><td>£2,045</td><td>£2,133</td><td>£2,308</td><td>£2,488</td><td>£2,719</td><td>£11,694</td></tr><tr><td>Change In Property Value</td><td>£4,320</td><td>£4,450</td><td>£8,402</td><td>£9,670</td><td>£10,251</td><td>£37,093</td></tr><tr><td>Net Return</td><td>£6,365</td><td>£6,582</td><td>£10,711</td><td>£12,159</td><td>£12,970</td><td>£48,786</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>28%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>