<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>£15,804</td><td>£16,041</td><td>£16,442</td><td>£16,853</td><td>£17,359</td><td>£82,499</td></tr><tr><td>Total Expenses</td><td>£11,515</td><td>£11,585</td><td>£11,668</td><td>£11,753</td><td>£11,846</td><td>£58,368</td></tr><tr><td>Profit Before Tax</td><td>£4,289</td><td>£4,456</td><td>£4,774</td><td>£5,100</td><td>£5,512</td><td>£24,131</td></tr><tr><td>Profit After Tax      </td><td>£3,474</td><td>£3,609</td><td>£3,867</td><td>£4,131</td><td>£4,465</td><td>£19,546</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,180</td><td>£11,670</td><td>£13,431</td><td>£14,237</td><td>£51,518</td></tr><tr><td>Net Return</td><td>£9,474</td><td>£9,789</td><td>£15,537</td><td>£17,562</td><td>£18,702</td><td>£71,064</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>16%</td><td>16%</td><td>25%</td><td>29%</td><td>31%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>