<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>£14,292</td><td>£14,506</td><td>£14,869</td><td>£15,241</td><td>£15,698</td><td>£74,606</td></tr><tr><td>Total Expenses</td><td>£11,111</td><td>£11,191</td><td>£11,281</td><td>£11,374</td><td>£11,474</td><td>£56,431</td></tr><tr><td>Profit Before Tax</td><td>£3,181</td><td>£3,316</td><td>£3,588</td><td>£3,866</td><td>£4,224</td><td>£18,175</td></tr><tr><td>Profit After Tax      </td><td>£2,577</td><td>£2,686</td><td>£2,906</td><td>£3,132</td><td>£3,421</td><td>£14,722</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,562</td><td>£10,503</td><td>£12,088</td><td>£12,813</td><td>£46,366</td></tr><tr><td>Net Return</td><td>£7,977</td><td>£8,248</td><td>£13,409</td><td>£15,220</td><td>£16,234</td><td>£61,088</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>24%</td><td>28%</td><td>30%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>