<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>£15,684</td><td>£15,919</td><td>£16,317</td><td>£16,725</td><td>£17,227</td><td>£81,873</td></tr><tr><td>Total Expenses</td><td>£11,969</td><td>£12,040</td><td>£12,125</td><td>£12,211</td><td>£12,305</td><td>£60,650</td></tr><tr><td>Profit Before Tax</td><td>£3,715</td><td>£3,879</td><td>£4,193</td><td>£4,514</td><td>£4,922</td><td>£21,223</td></tr><tr><td>Profit After Tax      </td><td>£3,009</td><td>£3,142</td><td>£3,396</td><td>£3,657</td><td>£3,987</td><td>£17,191</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,284</td><td>£8,739</td><td>£11,361</td><td>£11,929</td><td>£40,514</td></tr><tr><td>Net Return</td><td>£7,209</td><td>£7,426</td><td>£12,135</td><td>£15,018</td><td>£15,916</td><td>£57,704</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>