<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>£14,940</td><td>£15,164</td><td>£15,543</td><td>£15,932</td><td>£16,410</td><td>£77,989</td></tr><tr><td>Total Expenses</td><td>£11,429</td><td>£11,497</td><td>£11,578</td><td>£11,661</td><td>£11,751</td><td>£57,917</td></tr><tr><td>Profit Before Tax</td><td>£3,511</td><td>£3,667</td><td>£3,965</td><td>£4,271</td><td>£4,658</td><td>£20,072</td></tr><tr><td>Profit After Tax      </td><td>£2,844</td><td>£2,970</td><td>£3,212</td><td>£3,459</td><td>£3,773</td><td>£16,258</td></tr><tr><td>Change In Property Value</td><td>£4,000</td><td>£4,080</td><td>£8,323</td><td>£10,820</td><td>£11,361</td><td>£38,585</td></tr><tr><td>Net Return</td><td>£6,844</td><td>£7,050</td><td>£11,535</td><td>£14,279</td><td>£15,134</td><td>£54,843</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>