<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>£14,736</td><td>£14,957</td><td>£15,331</td><td>£15,714</td><td>£16,186</td><td>£76,924</td></tr><tr><td>Total Expenses</td><td>£10,833</td><td>£10,901</td><td>£10,982</td><td>£11,064</td><td>£11,154</td><td>£54,934</td></tr><tr><td>Profit Before Tax</td><td>£3,903</td><td>£4,056</td><td>£4,349</td><td>£4,650</td><td>£5,032</td><td>£21,990</td></tr><tr><td>Profit After Tax      </td><td>£3,161</td><td>£3,285</td><td>£3,523</td><td>£3,767</td><td>£4,076</td><td>£17,812</td></tr><tr><td>Change In Property Value</td><td>£5,565</td><td>£5,732</td><td>£10,824</td><td>£12,457</td><td>£13,205</td><td>£47,783</td></tr><tr><td>Net Return</td><td>£8,726</td><td>£9,017</td><td>£14,347</td><td>£16,224</td><td>£17,281</td><td>£65,594</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>29%</td><td>31%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>