<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>£13,404</td><td>£13,605</td><td>£13,945</td><td>£14,294</td><td>£14,723</td><td>£69,971</td></tr><tr><td>Total Expenses</td><td>£10,569</td><td>£10,601</td><td>£10,645</td><td>£10,691</td><td>£10,745</td><td>£53,250</td></tr><tr><td>Profit Before Tax</td><td>£2,835</td><td>£3,005</td><td>£3,300</td><td>£3,603</td><td>£3,978</td><td>£16,720</td></tr><tr><td>Profit After Tax      </td><td>£2,296</td><td>£2,434</td><td>£2,673</td><td>£2,918</td><td>£3,222</td><td>£13,543</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£6,798</td><td>£12,837</td><td>£14,774</td><td>£15,661</td><td>£56,670</td></tr><tr><td>Net Return</td><td>£8,896</td><td>£9,232</td><td>£15,510</td><td>£17,692</td><td>£18,883</td><td>£70,213</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>