<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>£13,872</td><td>£14,149</td><td>£14,503</td><td>£14,866</td><td>£15,237</td><td>£72,628</td></tr><tr><td>Total Expenses</td><td>£10,132</td><td>£10,206</td><td>£10,284</td><td>£10,364</td><td>£10,444</td><td>£51,430</td></tr><tr><td>Profit Before Tax</td><td>£3,740</td><td>£3,944</td><td>£4,219</td><td>£4,502</td><td>£4,793</td><td>£21,198</td></tr><tr><td>Profit After Tax      </td><td>£3,029</td><td>£3,194</td><td>£3,418</td><td>£3,646</td><td>£3,883</td><td>£17,170</td></tr><tr><td>Change In Property Value</td><td>£3,400</td><td>£3,468</td><td>£7,075</td><td>£9,197</td><td>£10,623</td><td>£33,763</td></tr><tr><td>Net Return</td><td>£6,429</td><td>£6,662</td><td>£10,492</td><td>£12,843</td><td>£14,505</td><td>£50,933</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>13%</td><td>15%</td><td>17%</td><td>61%</td></tr></tbody></table></div></div></template></turbo-stream>