<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>£15,360</td><td>£15,667</td><td>£16,059</td><td>£16,460</td><td>£16,872</td><td>£80,418</td></tr><tr><td>Total Expenses</td><td>£13,058</td><td>£13,135</td><td>£13,217</td><td>£13,301</td><td>£13,385</td><td>£66,095</td></tr><tr><td>Profit Before Tax</td><td>£2,302</td><td>£2,532</td><td>£2,842</td><td>£3,159</td><td>£3,487</td><td>£14,323</td></tr><tr><td>Profit After Tax      </td><td>£1,865</td><td>£2,051</td><td>£2,302</td><td>£2,559</td><td>£2,825</td><td>£11,602</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£7,416</td><td>£12,731</td><td>£16,041</td><td>£17,003</td><td>£60,391</td></tr><tr><td>Net Return</td><td>£9,065</td><td>£9,467</td><td>£15,033</td><td>£18,600</td><td>£19,828</td><td>£71,993</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>14%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>18%</td><td>23%</td><td>24%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>