<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>£15,924</td><td>£16,242</td><td>£16,649</td><td>£17,065</td><td>£17,491</td><td>£83,371</td></tr><tr><td>Total Expenses</td><td>£13,908</td><td>£13,986</td><td>£14,069</td><td>£14,155</td><td>£14,240</td><td>£70,358</td></tr><tr><td>Profit Before Tax</td><td>£2,016</td><td>£2,257</td><td>£2,579</td><td>£2,910</td><td>£3,251</td><td>£13,013</td></tr><tr><td>Profit After Tax      </td><td>£1,633</td><td>£1,828</td><td>£2,089</td><td>£2,357</td><td>£2,634</td><td>£10,541</td></tr><tr><td>Change In Property Value</td><td>£5,200</td><td>£5,304</td><td>£10,820</td><td>£14,066</td><td>£16,246</td><td>£51,637</td></tr><tr><td>Net Return</td><td>£6,833</td><td>£7,132</td><td>£12,909</td><td>£16,423</td><td>£18,880</td><td>£62,178</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>10%</td><td>12%</td><td>14%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>