<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>£11,664</td><td>£11,839</td><td>£12,135</td><td>£12,438</td><td>£12,811</td><td>£60,888</td></tr><tr><td>Total Expenses</td><td>£9,116</td><td>£9,179</td><td>£9,252</td><td>£9,326</td><td>£9,406</td><td>£46,278</td></tr><tr><td>Profit Before Tax</td><td>£2,548</td><td>£2,660</td><td>£2,883</td><td>£3,112</td><td>£3,406</td><td>£14,609</td></tr><tr><td>Profit After Tax      </td><td>£2,064</td><td>£2,154</td><td>£2,335</td><td>£2,521</td><td>£2,759</td><td>£11,834</td></tr><tr><td>Change In Property Value</td><td>£5,248</td><td>£5,432</td><td>£8,835</td><td>£10,168</td><td>£10,778</td><td>£40,461</td></tr><tr><td>Net Return</td><td>£7,312</td><td>£7,586</td><td>£11,170</td><td>£12,689</td><td>£13,536</td><td>£52,294</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>24%</td><td>28%</td><td>29%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>