<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>£13,800</td><td>£14,007</td><td>£14,357</td><td>£14,716</td><td>£15,158</td><td>£72,038</td></tr><tr><td>Total Expenses</td><td>£11,315</td><td>£11,382</td><td>£11,460</td><td>£11,539</td><td>£11,626</td><td>£57,322</td></tr><tr><td>Profit Before Tax</td><td>£2,485</td><td>£2,625</td><td>£2,897</td><td>£3,177</td><td>£3,531</td><td>£14,716</td></tr><tr><td>Profit After Tax      </td><td>£2,013</td><td>£2,126</td><td>£2,347</td><td>£2,573</td><td>£2,860</td><td>£11,920</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>£6,013</td><td>£6,206</td><td>£10,670</td><td>£13,393</td><td>£14,222</td><td>£50,504</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>22%</td><td>23%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>