<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>£14,976</td><td>£15,201</td><td>£15,581</td><td>£15,970</td><td>£16,449</td><td>£78,177</td></tr><tr><td>Total Expenses</td><td>£11,631</td><td>£11,699</td><td>£11,780</td><td>£11,863</td><td>£11,954</td><td>£58,928</td></tr><tr><td>Profit Before Tax</td><td>£3,345</td><td>£3,501</td><td>£3,800</td><td>£4,107</td><td>£4,495</td><td>£19,249</td></tr><tr><td>Profit After Tax      </td><td>£2,709</td><td>£2,836</td><td>£3,078</td><td>£3,327</td><td>£3,641</td><td>£15,592</td></tr><tr><td>Change In Property Value</td><td>£3,075</td><td>£3,121</td><td>£7,392</td><td>£9,836</td><td>£11,421</td><td>£34,846</td></tr><tr><td>Net Return</td><td>£5,784</td><td>£5,957</td><td>£10,470</td><td>£13,163</td><td>£15,063</td><td>£50,437</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>