<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>£12,684</td><td>£12,874</td><td>£13,196</td><td>£13,526</td><td>£13,932</td><td>£66,212</td></tr><tr><td>Total Expenses</td><td>£8,823</td><td>£8,888</td><td>£8,963</td><td>£9,040</td><td>£9,123</td><td>£44,837</td></tr><tr><td>Profit Before Tax</td><td>£3,861</td><td>£3,986</td><td>£4,233</td><td>£4,486</td><td>£4,809</td><td>£21,375</td></tr><tr><td>Profit After Tax      </td><td>£3,127</td><td>£3,229</td><td>£3,429</td><td>£3,634</td><td>£3,895</td><td>£17,314</td></tr><tr><td>Change In Property Value</td><td>£2,800</td><td>£2,856</td><td>£5,826</td><td>£7,574</td><td>£7,953</td><td>£27,009</td></tr><tr><td>Net Return</td><td>£5,927</td><td>£6,085</td><td>£9,255</td><td>£11,208</td><td>£11,848</td><td>£44,323</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>22%</td><td>26%</td><td>28%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>