<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>£15,180</td><td>£15,408</td><td>£15,793</td><td>£16,188</td><td>£16,673</td><td>£79,242</td></tr><tr><td>Total Expenses</td><td>£10,164</td><td>£10,232</td><td>£10,314</td><td>£10,397</td><td>£10,488</td><td>£51,595</td></tr><tr><td>Profit Before Tax</td><td>£5,016</td><td>£5,175</td><td>£5,479</td><td>£5,791</td><td>£6,185</td><td>£27,646</td></tr><tr><td>Profit After Tax      </td><td>£4,063</td><td>£4,192</td><td>£4,438</td><td>£4,690</td><td>£5,010</td><td>£22,394</td></tr><tr><td>Change In Property Value</td><td>£3,350</td><td>£3,417</td><td>£6,971</td><td>£9,062</td><td>£9,515</td><td>£32,315</td></tr><tr><td>Net Return</td><td>£7,413</td><td>£7,609</td><td>£11,409</td><td>£13,752</td><td>£14,525</td><td>£54,708</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>10%</td><td>44%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>22%</td><td>27%</td><td>28%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>