<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>£13,104</td><td>£13,301</td><td>£13,633</td><td>£13,974</td><td>£14,393</td><td>£68,405</td></tr><tr><td>Total Expenses</td><td>£10,341</td><td>£10,372</td><td>£10,416</td><td>£10,461</td><td>£10,513</td><td>£52,102</td></tr><tr><td>Profit Before Tax</td><td>£2,763</td><td>£2,929</td><td>£3,217</td><td>£3,513</td><td>£3,880</td><td>£16,303</td></tr><tr><td>Profit After Tax      </td><td>£2,238</td><td>£2,372</td><td>£2,606</td><td>£2,846</td><td>£3,143</td><td>£13,205</td></tr><tr><td>Change In Property Value</td><td>£6,450</td><td>£6,644</td><td>£12,545</td><td>£14,438</td><td>£15,305</td><td>£55,382</td></tr><tr><td>Net Return</td><td>£8,688</td><td>£9,016</td><td>£15,151</td><td>£17,284</td><td>£18,447</td><td>£68,587</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>