<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>£17,676</td><td>£17,941</td><td>£18,390</td><td>£18,849</td><td>£19,415</td><td>£92,271</td></tr><tr><td>Total Expenses</td><td>£15,273</td><td>£15,346</td><td>£15,434</td><td>£15,524</td><td>£15,623</td><td>£77,199</td></tr><tr><td>Profit Before Tax</td><td>£2,403</td><td>£2,595</td><td>£2,956</td><td>£3,326</td><td>£3,792</td><td>£15,072</td></tr><tr><td>Profit After Tax      </td><td>£1,946</td><td>£2,102</td><td>£2,394</td><td>£2,694</td><td>£3,072</td><td>£12,208</td></tr><tr><td>Change In Property Value</td><td>£8,700</td><td>£8,961</td><td>£16,921</td><td>£19,475</td><td>£20,643</td><td>£74,701</td></tr><tr><td>Net Return</td><td>£10,646</td><td>£11,063</td><td>£19,316</td><td>£22,169</td><td>£23,715</td><td>£86,909</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>25%</td><td>26%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>