<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>£19,140</td><td>£19,523</td><td>£20,011</td><td>£20,511</td><td>£21,024</td><td>£100,209</td></tr><tr><td>Total Expenses</td><td>£13,833</td><td>£13,917</td><td>£14,009</td><td>£14,103</td><td>£14,197</td><td>£70,058</td></tr><tr><td>Profit Before Tax</td><td>£5,307</td><td>£5,606</td><td>£6,002</td><td>£6,408</td><td>£6,827</td><td>£30,151</td></tr><tr><td>Profit After Tax      </td><td>£4,299</td><td>£4,541</td><td>£4,862</td><td>£5,191</td><td>£5,530</td><td>£24,422</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>£9,299</td><td>£9,641</td><td>£15,266</td><td>£18,716</td><td>£21,152</td><td>£74,073</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>19%</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>