<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>£16,668</td><td>£16,918</td><td>£17,341</td><td>£17,774</td><td>£18,308</td><td>£87,009</td></tr><tr><td>Total Expenses</td><td>£9,618</td><td>£9,689</td><td>£9,774</td><td>£9,862</td><td>£9,958</td><td>£48,900</td></tr><tr><td>Profit Before Tax</td><td>£7,050</td><td>£7,229</td><td>£7,567</td><td>£7,913</td><td>£8,350</td><td>£38,109</td></tr><tr><td>Profit After Tax      </td><td>£5,710</td><td>£5,855</td><td>£6,129</td><td>£6,410</td><td>£6,764</td><td>£30,868</td></tr><tr><td>Change In Property Value</td><td>£2,250</td><td>£2,284</td><td>£5,409</td><td>£7,197</td><td>£8,357</td><td>£25,497</td></tr><tr><td>Net Return</td><td>£7,960</td><td>£8,139</td><td>£11,538</td><td>£13,607</td><td>£15,121</td><td>£56,365</td></tr><tr><td>Return From Rental Income (%)</td><td>12%</td><td>13%</td><td>13%</td><td>14%</td><td>15%</td><td>67%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>25%</td><td>30%</td><td>33%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>