<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>£13,572</td><td>£13,776</td><td>£14,120</td><td>£14,473</td><td>£14,907</td><td>£70,848</td></tr><tr><td>Total Expenses</td><td>£11,292</td><td>£11,359</td><td>£11,436</td><td>£11,515</td><td>£11,601</td><td>£57,203</td></tr><tr><td>Profit Before Tax</td><td>£2,280</td><td>£2,417</td><td>£2,684</td><td>£2,958</td><td>£3,306</td><td>£13,645</td></tr><tr><td>Profit After Tax      </td><td>£1,847</td><td>£1,958</td><td>£2,174</td><td>£2,396</td><td>£2,678</td><td>£11,052</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,045</td><td>£7,212</td><td>£9,597</td><td>£11,143</td><td>£33,996</td></tr><tr><td>Net Return</td><td>£4,847</td><td>£5,003</td><td>£9,386</td><td>£11,992</td><td>£13,820</td><td>£45,048</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>20%</td><td>23%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>