<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>£14,832</td><td>£15,129</td><td>£15,507</td><td>£15,895</td><td>£16,292</td><td>£77,654</td></tr><tr><td>Total Expenses</td><td>£9,434</td><td>£9,510</td><td>£9,591</td><td>£9,674</td><td>£9,756</td><td>£47,965</td></tr><tr><td>Profit Before Tax</td><td>£5,398</td><td>£5,619</td><td>£5,916</td><td>£6,221</td><td>£6,536</td><td>£29,689</td></tr><tr><td>Profit After Tax      </td><td>£4,372</td><td>£4,551</td><td>£4,792</td><td>£5,039</td><td>£5,294</td><td>£24,048</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,635</td><td>£7,957</td><td>£10,026</td><td>£10,627</td><td>£37,744</td></tr><tr><td>Net Return</td><td>£8,872</td><td>£9,186</td><td>£12,749</td><td>£15,065</td><td>£15,921</td><td>£61,792</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>10%</td><td>10%</td><td>11%</td><td>12%</td><td>52%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>20%</td><td>28%</td><td>33%</td><td>35%</td><td>134%</td></tr></tbody></table></div></div></template></turbo-stream>