<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>£13,824</td><td>£14,031</td><td>£14,382</td><td>£14,742</td><td>£15,184</td><td>£72,163</td></tr><tr><td>Total Expenses</td><td>£10,722</td><td>£10,789</td><td>£10,867</td><td>£10,947</td><td>£11,034</td><td>£54,359</td></tr><tr><td>Profit Before Tax</td><td>£3,102</td><td>£3,242</td><td>£3,515</td><td>£3,795</td><td>£4,150</td><td>£17,804</td></tr><tr><td>Profit After Tax      </td><td>£2,512</td><td>£2,626</td><td>£2,847</td><td>£3,074</td><td>£3,362</td><td>£14,421</td></tr><tr><td>Change In Property Value</td><td>£3,700</td><td>£3,774</td><td>£7,699</td><td>£10,009</td><td>£10,509</td><td>£35,691</td></tr><tr><td>Net Return</td><td>£6,212</td><td>£6,400</td><td>£10,546</td><td>£13,082</td><td>£13,871</td><td>£50,112</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>23%</td><td>25%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>