<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>£18,000</td><td>£18,270</td><td>£18,727</td><td>£19,195</td><td>£19,771</td><td>£93,962</td></tr><tr><td>Total Expenses</td><td>£15,194</td><td>£15,233</td><td>£15,289</td><td>£15,347</td><td>£15,415</td><td>£76,479</td></tr><tr><td>Profit Before Tax</td><td>£2,806</td><td>£3,037</td><td>£3,437</td><td>£3,848</td><td>£4,355</td><td>£17,483</td></tr><tr><td>Profit After Tax      </td><td>£2,273</td><td>£2,460</td><td>£2,784</td><td>£3,117</td><td>£3,528</td><td>£14,162</td></tr><tr><td>Change In Property Value</td><td>£3,250</td><td>£3,283</td><td>£9,946</td><td>£13,659</td><td>£15,981</td><td>£46,119</td></tr><tr><td>Net Return</td><td>£5,523</td><td>£5,743</td><td>£12,730</td><td>£16,776</td><td>£19,509</td><td>£60,280</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>5%</td><td>6%</td><td>12%</td><td>16%</td><td>19%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>