<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>£13,068</td><td>£13,264</td><td>£13,596</td><td>£13,936</td><td>£14,354</td><td>£68,217</td></tr><tr><td>Total Expenses</td><td>£10,250</td><td>£10,316</td><td>£10,392</td><td>£10,470</td><td>£10,554</td><td>£51,981</td></tr><tr><td>Profit Before Tax</td><td>£2,818</td><td>£2,948</td><td>£3,204</td><td>£3,466</td><td>£3,800</td><td>£16,236</td></tr><tr><td>Profit After Tax      </td><td>£2,283</td><td>£2,388</td><td>£2,595</td><td>£2,807</td><td>£3,078</td><td>£13,151</td></tr><tr><td>Change In Property Value</td><td>£3,500</td><td>£3,570</td><td>£7,283</td><td>£9,468</td><td>£9,941</td><td>£33,761</td></tr><tr><td>Net Return</td><td>£5,783</td><td>£5,958</td><td>£9,878</td><td>£12,275</td><td>£13,019</td><td>£46,913</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>25%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>24%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>