<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>£18,624</td><td>£18,903</td><td>£19,376</td><td>£19,860</td><td>£20,456</td><td>£97,220</td></tr><tr><td>Total Expenses</td><td>£14,376</td><td>£14,450</td><td>£14,540</td><td>£14,633</td><td>£14,735</td><td>£72,735</td></tr><tr><td>Profit Before Tax</td><td>£4,248</td><td>£4,453</td><td>£4,836</td><td>£5,228</td><td>£5,721</td><td>£24,485</td></tr><tr><td>Profit After Tax      </td><td>£3,441</td><td>£3,607</td><td>£3,917</td><td>£4,234</td><td>£4,634</td><td>£19,833</td></tr><tr><td>Change In Property Value</td><td>£7,950</td><td>£8,189</td><td>£15,463</td><td>£17,796</td><td>£18,864</td><td>£68,261</td></tr><tr><td>Net Return</td><td>£11,391</td><td>£11,796</td><td>£19,379</td><td>£22,030</td><td>£23,498</td><td>£88,094</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>