<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>£12,600</td><td>£12,789</td><td>£13,109</td><td>£13,436</td><td>£13,840</td><td>£65,774</td></tr><tr><td>Total Expenses</td><td>£10,092</td><td>£10,122</td><td>£10,165</td><td>£10,209</td><td>£10,260</td><td>£50,847</td></tr><tr><td>Profit Before Tax</td><td>£2,508</td><td>£2,667</td><td>£2,944</td><td>£3,228</td><td>£3,580</td><td>£14,927</td></tr><tr><td>Profit After Tax      </td><td>£2,032</td><td>£2,160</td><td>£2,385</td><td>£2,615</td><td>£2,900</td><td>£12,091</td></tr><tr><td>Change In Property Value</td><td>£2,100</td><td>£2,121</td><td>£6,427</td><td>£8,826</td><td>£10,326</td><td>£29,800</td></tr><tr><td>Net Return</td><td>£4,132</td><td>£4,281</td><td>£8,811</td><td>£11,440</td><td>£13,226</td><td>£41,891</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>19%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>14%</td><td>18%</td><td>21%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>