<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>£13,356</td><td>£13,556</td><td>£13,895</td><td>£14,243</td><td>£14,670</td><td>£69,720</td></tr><tr><td>Total Expenses</td><td>£10,874</td><td>£10,940</td><td>£11,017</td><td>£11,095</td><td>£11,181</td><td>£55,107</td></tr><tr><td>Profit Before Tax</td><td>£2,482</td><td>£2,616</td><td>£2,879</td><td>£3,147</td><td>£3,489</td><td>£14,614</td></tr><tr><td>Profit After Tax      </td><td>£2,011</td><td>£2,119</td><td>£2,332</td><td>£2,549</td><td>£2,826</td><td>£11,837</td></tr><tr><td>Change In Property Value</td><td>£5,700</td><td>£5,871</td><td>£11,086</td><td>£12,759</td><td>£13,525</td><td>£48,942</td></tr><tr><td>Net Return</td><td>£7,711</td><td>£7,990</td><td>£13,418</td><td>£15,309</td><td>£16,351</td><td>£60,779</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>