<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>£17,076</td><td>£17,332</td><td>£17,765</td><td>£18,210</td><td>£18,756</td><td>£89,139</td></tr><tr><td>Total Expenses</td><td>£12,798</td><td>£12,878</td><td>£12,972</td><td>£13,068</td><td>£13,173</td><td>£64,890</td></tr><tr><td>Profit Before Tax</td><td>£4,278</td><td>£4,454</td><td>£4,793</td><td>£5,141</td><td>£5,583</td><td>£24,249</td></tr><tr><td>Profit After Tax      </td><td>£3,465</td><td>£3,608</td><td>£3,883</td><td>£4,164</td><td>£4,522</td><td>£19,642</td></tr><tr><td>Change In Property Value</td><td>£2,200</td><td>£2,222</td><td>£6,733</td><td>£9,246</td><td>£10,818</td><td>£31,219</td></tr><tr><td>Net Return</td><td>£5,665</td><td>£5,830</td><td>£10,615</td><td>£13,411</td><td>£15,340</td><td>£50,861</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>