<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>£18,672</td><td>£18,952</td><td>£19,426</td><td>£19,912</td><td>£20,509</td><td>£97,470</td></tr><tr><td>Total Expenses</td><td>£14,396</td><td>£14,484</td><td>£14,587</td><td>£14,693</td><td>£14,809</td><td>£72,969</td></tr><tr><td>Profit Before Tax</td><td>£4,276</td><td>£4,468</td><td>£4,838</td><td>£5,218</td><td>£5,700</td><td>£24,501</td></tr><tr><td>Profit After Tax      </td><td>£3,464</td><td>£3,619</td><td>£3,919</td><td>£4,227</td><td>£4,617</td><td>£19,846</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,100</td><td>£10,404</td><td>£13,525</td><td>£14,201</td><td>£48,231</td></tr><tr><td>Net Return</td><td>£8,464</td><td>£8,719</td><td>£14,323</td><td>£17,752</td><td>£18,819</td><td>£68,077</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>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>90%</td></tr></tbody></table></div></div></template></turbo-stream>