<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>£10,416</td><td>£10,572</td><td>£10,837</td><td>£11,107</td><td>£11,441</td><td>£54,373</td></tr><tr><td>Total Expenses</td><td>£8,286</td><td>£8,313</td><td>£8,351</td><td>£8,389</td><td>£8,433</td><td>£41,772</td></tr><tr><td>Profit Before Tax</td><td>£2,130</td><td>£2,259</td><td>£2,486</td><td>£2,719</td><td>£3,008</td><td>£12,601</td></tr><tr><td>Profit After Tax      </td><td>£1,725</td><td>£1,830</td><td>£2,014</td><td>£2,202</td><td>£2,436</td><td>£10,207</td></tr><tr><td>Change In Property Value</td><td>£5,950</td><td>£6,158</td><td>£10,016</td><td>£11,527</td><td>£12,219</td><td>£45,871</td></tr><tr><td>Net Return</td><td>£7,675</td><td>£7,988</td><td>£12,030</td><td>£13,730</td><td>£14,656</td><td>£56,078</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>