<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>£11,700</td><td>£11,934</td><td>£12,232</td><td>£12,538</td><td>£12,852</td><td>£61,256</td></tr><tr><td>Total Expenses</td><td>£7,929</td><td>£7,998</td><td>£8,071</td><td>£8,146</td><td>£8,220</td><td>£40,364</td></tr><tr><td>Profit Before Tax</td><td>£3,771</td><td>£3,936</td><td>£4,161</td><td>£4,392</td><td>£4,632</td><td>£20,892</td></tr><tr><td>Profit After Tax      </td><td>£3,054</td><td>£3,188</td><td>£3,371</td><td>£3,558</td><td>£3,752</td><td>£16,923</td></tr><tr><td>Change In Property Value</td><td>£3,599</td><td>£3,706</td><td>£6,363</td><td>£8,017</td><td>£8,498</td><td>£30,183</td></tr><tr><td>Net Return</td><td>£6,653</td><td>£6,894</td><td>£9,733</td><td>£11,575</td><td>£12,250</td><td>£47,105</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>42%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>24%</td><td>29%</td><td>30%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>