<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>£15,096</td><td>£15,322</td><td>£15,706</td><td>£16,098</td><td>£16,581</td><td>£78,803</td></tr><tr><td>Total Expenses</td><td>£11,062</td><td>£11,131</td><td>£11,212</td><td>£11,296</td><td>£11,387</td><td>£56,087</td></tr><tr><td>Profit Before Tax</td><td>£4,034</td><td>£4,192</td><td>£4,493</td><td>£4,803</td><td>£5,194</td><td>£22,716</td></tr><tr><td>Profit After Tax      </td><td>£3,268</td><td>£3,395</td><td>£3,640</td><td>£3,890</td><td>£4,207</td><td>£18,400</td></tr><tr><td>Change In Property Value</td><td>£5,703</td><td>£5,874</td><td>£11,092</td><td>£12,766</td><td>£13,532</td><td>£48,968</td></tr><tr><td>Net Return</td><td>£8,971</td><td>£9,269</td><td>£14,732</td><td>£16,656</td><td>£17,740</td><td>£67,368</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>32%</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>