<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>£17,160</td><td>£17,417</td><td>£17,853</td><td>£18,299</td><td>£18,848</td><td>£89,578</td></tr><tr><td>Total Expenses</td><td>£13,455</td><td>£13,532</td><td>£13,623</td><td>£13,716</td><td>£13,818</td><td>£68,143</td></tr><tr><td>Profit Before Tax</td><td>£3,705</td><td>£3,886</td><td>£4,230</td><td>£4,583</td><td>£5,030</td><td>£21,434</td></tr><tr><td>Profit After Tax      </td><td>£3,001</td><td>£3,148</td><td>£3,426</td><td>£3,712</td><td>£4,074</td><td>£17,362</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£7,416</td><td>£14,004</td><td>£16,117</td><td>£17,084</td><td>£61,820</td></tr><tr><td>Net Return</td><td>£10,201</td><td>£10,563</td><td>£17,430</td><td>£19,829</td><td>£21,158</td><td>£79,182</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>24%</td><td>27%</td><td>29%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>