<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>£16,440</td><td>£16,687</td><td>£17,104</td><td>£17,531</td><td>£18,057</td><td>£85,819</td></tr><tr><td>Total Expenses</td><td>£11,182</td><td>£11,253</td><td>£11,338</td><td>£11,424</td><td>£11,519</td><td>£56,716</td></tr><tr><td>Profit Before Tax</td><td>£5,258</td><td>£5,434</td><td>£5,766</td><td>£6,107</td><td>£6,538</td><td>£29,103</td></tr><tr><td>Profit After Tax      </td><td>£4,259</td><td>£4,401</td><td>£4,671</td><td>£4,947</td><td>£5,296</td><td>£23,573</td></tr><tr><td>Change In Property Value</td><td>£3,800</td><td>£3,876</td><td>£7,907</td><td>£10,279</td><td>£10,793</td><td>£36,655</td></tr><tr><td>Net Return</td><td>£8,059</td><td>£8,277</td><td>£12,578</td><td>£15,226</td><td>£16,089</td><td>£60,228</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>41%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>22%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>