<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>£11,928</td><td>£12,167</td><td>£12,471</td><td>£12,782</td><td>£13,102</td><td>£62,450</td></tr><tr><td>Total Expenses</td><td>£7,954</td><td>£8,024</td><td>£8,097</td><td>£8,172</td><td>£8,247</td><td>£40,493</td></tr><tr><td>Profit Before Tax</td><td>£3,974</td><td>£4,143</td><td>£4,374</td><td>£4,610</td><td>£4,855</td><td>£21,957</td></tr><tr><td>Profit After Tax      </td><td>£3,219</td><td>£3,356</td><td>£3,543</td><td>£3,734</td><td>£3,933</td><td>£17,785</td></tr><tr><td>Change In Property Value</td><td>£2,400</td><td>£2,448</td><td>£4,994</td><td>£6,492</td><td>£7,498</td><td>£23,832</td></tr><tr><td>Net Return</td><td>£5,619</td><td>£5,804</td><td>£8,537</td><td>£10,227</td><td>£11,431</td><td>£41,617</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>15%</td><td>17%</td><td>20%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>