<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>£18,900</td><td>£19,183</td><td>£19,663</td><td>£20,155</td><td>£20,759</td><td>£98,661</td></tr><tr><td>Total Expenses</td><td>£16,388</td><td>£16,462</td><td>£16,553</td><td>£16,646</td><td>£16,749</td><td>£82,797</td></tr><tr><td>Profit Before Tax</td><td>£2,512</td><td>£2,722</td><td>£3,110</td><td>£3,509</td><td>£4,010</td><td>£15,863</td></tr><tr><td>Profit After Tax      </td><td>£2,035</td><td>£2,204</td><td>£2,519</td><td>£2,842</td><td>£3,248</td><td>£12,849</td></tr><tr><td>Change In Property Value</td><td>£3,150</td><td>£3,182</td><td>£9,640</td><td>£13,239</td><td>£15,489</td><td>£44,700</td></tr><tr><td>Net Return</td><td>£5,185</td><td>£5,386</td><td>£12,159</td><td>£16,081</td><td>£18,738</td><td>£57,549</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>12%</td><td>16%</td><td>19%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>