<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>£15,816</td><td>£16,132</td><td>£16,536</td><td>£16,949</td><td>£17,373</td><td>£82,806</td></tr><tr><td>Total Expenses</td><td>£12,446</td><td>£12,504</td><td>£12,569</td><td>£12,635</td><td>£12,702</td><td>£62,856</td></tr><tr><td>Profit Before Tax</td><td>£3,370</td><td>£3,628</td><td>£3,967</td><td>£4,314</td><td>£4,671</td><td>£19,950</td></tr><tr><td>Profit After Tax      </td><td>£2,730</td><td>£2,939</td><td>£3,213</td><td>£3,494</td><td>£3,783</td><td>£16,159</td></tr><tr><td>Change In Property Value</td><td>£4,900</td><td>£4,998</td><td>£10,196</td><td>£13,255</td><td>£15,309</td><td>£48,658</td></tr><tr><td>Net Return</td><td>£7,630</td><td>£7,937</td><td>£13,409</td><td>£16,749</td><td>£19,092</td><td>£64,817</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>11%</td><td>14%</td><td>16%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>