<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>£14,220</td><td>£14,433</td><td>£14,794</td><td>£15,164</td><td>£15,619</td><td>£74,230</td></tr><tr><td>Total Expenses</td><td>£10,958</td><td>£11,018</td><td>£11,091</td><td>£11,165</td><td>£11,247</td><td>£55,479</td></tr><tr><td>Profit Before Tax</td><td>£3,262</td><td>£3,415</td><td>£3,703</td><td>£3,999</td><td>£4,372</td><td>£18,751</td></tr><tr><td>Profit After Tax      </td><td>£2,642</td><td>£2,766</td><td>£3,000</td><td>£3,239</td><td>£3,541</td><td>£15,189</td></tr><tr><td>Change In Property Value</td><td>£5,925</td><td>£6,103</td><td>£11,524</td><td>£13,263</td><td>£14,059</td><td>£50,874</td></tr><tr><td>Net Return</td><td>£8,567</td><td>£8,869</td><td>£14,524</td><td>£16,502</td><td>£17,600</td><td>£66,062</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>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>