<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>£13,656</td><td>£13,929</td><td>£14,277</td><td>£14,634</td><td>£15,000</td><td>£71,497</td></tr><tr><td>Total Expenses</td><td>£8,920</td><td>£8,993</td><td>£9,071</td><td>£9,151</td><td>£9,230</td><td>£45,365</td></tr><tr><td>Profit Before Tax</td><td>£4,736</td><td>£4,936</td><td>£5,206</td><td>£5,484</td><td>£5,770</td><td>£26,131</td></tr><tr><td>Profit After Tax      </td><td>£3,836</td><td>£3,998</td><td>£4,217</td><td>£4,442</td><td>£4,674</td><td>£21,166</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,326</td><td>£7,426</td><td>£9,357</td><td>£9,919</td><td>£35,228</td></tr><tr><td>Net Return</td><td>£8,036</td><td>£8,324</td><td>£11,643</td><td>£13,799</td><td>£14,592</td><td>£56,394</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>10%</td><td>45%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>25%</td><td>29%</td><td>31%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>