<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>£16,536</td><td>£16,867</td><td>£17,288</td><td>£17,721</td><td>£18,164</td><td>£86,575</td></tr><tr><td>Total Expenses</td><td>£14,366</td><td>£14,445</td><td>£14,530</td><td>£14,617</td><td>£14,704</td><td>£72,662</td></tr><tr><td>Profit Before Tax</td><td>£2,170</td><td>£2,422</td><td>£2,758</td><td>£3,103</td><td>£3,460</td><td>£13,913</td></tr><tr><td>Profit After Tax      </td><td>£1,758</td><td>£1,962</td><td>£2,234</td><td>£2,514</td><td>£2,802</td><td>£11,270</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,508</td><td>£11,236</td><td>£14,607</td><td>£16,871</td><td>£53,623</td></tr><tr><td>Net Return</td><td>£7,158</td><td>£7,470</td><td>£13,471</td><td>£17,121</td><td>£19,674</td><td>£64,893</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>