<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>£14,532</td><td>£14,823</td><td>£15,193</td><td>£15,573</td><td>£15,962</td><td>£76,083</td></tr><tr><td>Total Expenses</td><td>£10,433</td><td>£10,535</td><td>£10,640</td><td>£10,747</td><td>£10,853</td><td>£53,208</td></tr><tr><td>Profit Before Tax</td><td>£4,099</td><td>£4,288</td><td>£4,554</td><td>£4,826</td><td>£5,109</td><td>£22,876</td></tr><tr><td>Profit After Tax      </td><td>£3,320</td><td>£3,473</td><td>£3,688</td><td>£3,909</td><td>£4,139</td><td>£18,529</td></tr><tr><td>Change In Property Value</td><td>£4,409</td><td>£4,541</td><td>£7,795</td><td>£9,822</td><td>£10,411</td><td>£36,977</td></tr><tr><td>Net Return</td><td>£7,728</td><td>£8,014</td><td>£11,483</td><td>£13,731</td><td>£14,550</td><td>£55,506</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>41%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>25%</td><td>30%</td><td>32%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>