<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>£16,308</td><td>£16,553</td><td>£16,966</td><td>£17,391</td><td>£17,912</td><td>£85,130</td></tr><tr><td>Total Expenses</td><td>£10,770</td><td>£10,841</td><td>£10,925</td><td>£11,011</td><td>£11,106</td><td>£54,654</td></tr><tr><td>Profit Before Tax</td><td>£5,538</td><td>£5,712</td><td>£6,041</td><td>£6,379</td><td>£6,806</td><td>£30,476</td></tr><tr><td>Profit After Tax      </td><td>£4,486</td><td>£4,627</td><td>£4,893</td><td>£5,167</td><td>£5,513</td><td>£24,686</td></tr><tr><td>Change In Property Value</td><td>£3,599</td><td>£3,671</td><td>£7,489</td><td>£9,735</td><td>£10,222</td><td>£34,716</td></tr><tr><td>Net Return</td><td>£8,085</td><td>£8,298</td><td>£12,382</td><td>£14,903</td><td>£15,735</td><td>£59,402</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>45%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>23%</td><td>27%</td><td>29%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>