<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>£17,940</td><td>£18,209</td><td>£18,664</td><td>£19,131</td><td>£19,705</td><td>£93,649</td></tr><tr><td>Total Expenses</td><td>£13,979</td><td>£14,077</td><td>£14,188</td><td>£14,302</td><td>£14,424</td><td>£70,969</td></tr><tr><td>Profit Before Tax</td><td>£3,961</td><td>£4,133</td><td>£4,477</td><td>£4,829</td><td>£5,281</td><td>£22,680</td></tr><tr><td>Profit After Tax      </td><td>£3,208</td><td>£3,347</td><td>£3,626</td><td>£3,912</td><td>£4,277</td><td>£18,371</td></tr><tr><td>Change In Property Value</td><td>£2,300</td><td>£2,323</td><td>£7,039</td><td>£9,666</td><td>£11,310</td><td>£32,638</td></tr><tr><td>Net Return</td><td>£5,508</td><td>£5,670</td><td>£10,665</td><td>£13,578</td><td>£15,587</td><td>£51,009</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>22%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>