<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>£13,404</td><td>£13,605</td><td>£13,945</td><td>£14,294</td><td>£14,723</td><td>£69,971</td></tr><tr><td>Total Expenses</td><td>£10,462</td><td>£10,528</td><td>£10,605</td><td>£10,684</td><td>£10,769</td><td>£53,049</td></tr><tr><td>Profit Before Tax</td><td>£2,942</td><td>£3,077</td><td>£3,340</td><td>£3,610</td><td>£3,953</td><td>£16,922</td></tr><tr><td>Profit After Tax      </td><td>£2,383</td><td>£2,492</td><td>£2,705</td><td>£2,924</td><td>£3,202</td><td>£13,707</td></tr><tr><td>Change In Property Value</td><td>£3,590</td><td>£3,662</td><td>£7,470</td><td>£9,711</td><td>£10,197</td><td>£34,630</td></tr><tr><td>Net Return</td><td>£5,973</td><td>£6,154</td><td>£10,176</td><td>£12,635</td><td>£13,399</td><td>£48,336</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>23%</td><td>24%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>