<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>£18,888</td><td>£19,171</td><td>£19,651</td><td>£20,142</td><td>£20,746</td><td>£98,598</td></tr><tr><td>Total Expenses</td><td>£16,188</td><td>£16,262</td><td>£16,353</td><td>£16,446</td><td>£16,549</td><td>£81,799</td></tr><tr><td>Profit Before Tax</td><td>£2,700</td><td>£2,909</td><td>£3,297</td><td>£3,696</td><td>£4,197</td><td>£16,799</td></tr><tr><td>Profit After Tax      </td><td>£2,187</td><td>£2,356</td><td>£2,671</td><td>£2,993</td><td>£3,399</td><td>£13,607</td></tr><tr><td>Change In Property Value</td><td>£9,300</td><td>£9,579</td><td>£18,088</td><td>£20,818</td><td>£22,067</td><td>£79,853</td></tr><tr><td>Net Return</td><td>£11,487</td><td>£11,935</td><td>£20,759</td><td>£23,811</td><td>£25,467</td><td>£93,459</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</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>96%</td></tr></tbody></table></div></div></template></turbo-stream>