<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>£19,200</td><td>£19,584</td><td>£20,074</td><td>£20,575</td><td>£21,090</td><td>£100,523</td></tr><tr><td>Total Expenses</td><td>£13,839</td><td>£13,923</td><td>£14,015</td><td>£14,109</td><td>£14,203</td><td>£70,089</td></tr><tr><td>Profit Before Tax</td><td>£5,361</td><td>£5,661</td><td>£6,059</td><td>£6,466</td><td>£6,887</td><td>£30,434</td></tr><tr><td>Profit After Tax      </td><td>£4,343</td><td>£4,585</td><td>£4,907</td><td>£5,238</td><td>£5,578</td><td>£24,651</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,100</td><td>£10,404</td><td>£13,525</td><td>£15,622</td><td>£49,651</td></tr><tr><td>Net Return</td><td>£9,343</td><td>£9,685</td><td>£15,311</td><td>£18,763</td><td>£21,200</td><td>£74,302</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>12%</td><td>15%</td><td>17%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>