<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>£12,324</td><td>£12,570</td><td>£12,885</td><td>£13,207</td><td>£13,537</td><td>£64,523</td></tr><tr><td>Total Expenses</td><td>£8,390</td><td>£8,461</td><td>£8,535</td><td>£8,611</td><td>£8,687</td><td>£42,683</td></tr><tr><td>Profit Before Tax</td><td>£3,934</td><td>£4,110</td><td>£4,350</td><td>£4,596</td><td>£4,850</td><td>£21,840</td></tr><tr><td>Profit After Tax      </td><td>£3,187</td><td>£3,329</td><td>£3,523</td><td>£3,723</td><td>£3,929</td><td>£17,690</td></tr><tr><td>Change In Property Value</td><td>£2,600</td><td>£2,652</td><td>£5,410</td><td>£7,033</td><td>£8,123</td><td>£25,817</td></tr><tr><td>Net Return</td><td>£5,786</td><td>£5,981</td><td>£8,933</td><td>£10,755</td><td>£12,052</td><td>£43,508</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>14%</td><td>17%</td><td>19%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>