<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>£18,024</td><td>£18,294</td><td>£18,752</td><td>£19,221</td><td>£19,797</td><td>£94,088</td></tr><tr><td>Total Expenses</td><td>£13,978</td><td>£14,078</td><td>£14,191</td><td>£14,308</td><td>£14,433</td><td>£70,987</td></tr><tr><td>Profit Before Tax</td><td>£4,046</td><td>£4,217</td><td>£4,560</td><td>£4,913</td><td>£5,364</td><td>£23,100</td></tr><tr><td>Profit After Tax      </td><td>£3,278</td><td>£3,416</td><td>£3,694</td><td>£3,979</td><td>£4,345</td><td>£18,711</td></tr><tr><td>Change In Property Value</td><td>£6,810</td><td>£7,014</td><td>£13,245</td><td>£15,244</td><td>£16,159</td><td>£58,473</td></tr><tr><td>Net Return</td><td>£10,088</td><td>£10,430</td><td>£16,939</td><td>£19,224</td><td>£20,504</td><td>£77,184</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>27%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>25%</td><td>28%</td><td>30%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>