<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>£15,684</td><td>£15,919</td><td>£16,317</td><td>£16,725</td><td>£17,227</td><td>£81,873</td></tr><tr><td>Total Expenses</td><td>£11,777</td><td>£11,844</td><td>£11,924</td><td>£12,006</td><td>£12,096</td><td>£59,647</td></tr><tr><td>Profit Before Tax</td><td>£3,907</td><td>£4,075</td><td>£4,393</td><td>£4,719</td><td>£5,131</td><td>£22,226</td></tr><tr><td>Profit After Tax      </td><td>£3,165</td><td>£3,301</td><td>£3,559</td><td>£3,823</td><td>£4,156</td><td>£18,003</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,284</td><td>£8,739</td><td>£11,361</td><td>£11,929</td><td>£40,514</td></tr><tr><td>Net Return</td><td>£7,365</td><td>£7,585</td><td>£12,298</td><td>£15,184</td><td>£16,085</td><td>£58,516</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>24%</td><td>25%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>