<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>£13,512</td><td>£13,782</td><td>£14,127</td><td>£14,480</td><td>£14,842</td><td>£70,743</td></tr><tr><td>Total Expenses</td><td>£9,005</td><td>£9,078</td><td>£9,155</td><td>£9,235</td><td>£9,313</td><td>£45,786</td></tr><tr><td>Profit Before Tax</td><td>£4,507</td><td>£4,704</td><td>£4,971</td><td>£5,245</td><td>£5,529</td><td>£24,957</td></tr><tr><td>Profit After Tax      </td><td>£3,651</td><td>£3,811</td><td>£4,027</td><td>£4,249</td><td>£4,478</td><td>£20,215</td></tr><tr><td>Change In Property Value</td><td>£2,850</td><td>£2,907</td><td>£5,930</td><td>£7,709</td><td>£8,904</td><td>£28,301</td></tr><tr><td>Net Return</td><td>£6,501</td><td>£6,718</td><td>£9,957</td><td>£11,958</td><td>£13,382</td><td>£48,516</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>29%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>14%</td><td>17%</td><td>19%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>