<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>£17,532</td><td>£17,795</td><td>£18,240</td><td>£18,696</td><td>£19,257</td><td>£91,519</td></tr><tr><td>Total Expenses</td><td>£13,275</td><td>£13,347</td><td>£13,435</td><td>£13,524</td><td>£13,623</td><td>£67,205</td></tr><tr><td>Profit Before Tax</td><td>£4,257</td><td>£4,448</td><td>£4,805</td><td>£5,171</td><td>£5,634</td><td>£24,314</td></tr><tr><td>Profit After Tax      </td><td>£3,448</td><td>£3,602</td><td>£3,892</td><td>£4,189</td><td>£4,563</td><td>£19,695</td></tr><tr><td>Change In Property Value</td><td>£3,600</td><td>£3,654</td><td>£8,654</td><td>£11,516</td><td>£13,371</td><td>£40,795</td></tr><tr><td>Net Return</td><td>£7,048</td><td>£7,256</td><td>£12,546</td><td>£15,705</td><td>£17,934</td><td>£60,489</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>22%</td><td>25%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>