<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>£16,308</td><td>£16,553</td><td>£16,966</td><td>£17,391</td><td>£17,912</td><td>£85,130</td></tr><tr><td>Total Expenses</td><td>£10,772</td><td>£10,843</td><td>£10,927</td><td>£11,013</td><td>£11,108</td><td>£54,663</td></tr><tr><td>Profit Before Tax</td><td>£5,536</td><td>£5,710</td><td>£6,040</td><td>£6,377</td><td>£6,804</td><td>£30,467</td></tr><tr><td>Profit After Tax      </td><td>£4,484</td><td>£4,625</td><td>£4,892</td><td>£5,166</td><td>£5,511</td><td>£24,678</td></tr><tr><td>Change In Property Value</td><td>£3,600</td><td>£3,672</td><td>£7,491</td><td>£9,738</td><td>£10,225</td><td>£34,725</td></tr><tr><td>Net Return</td><td>£8,084</td><td>£8,297</td><td>£12,383</td><td>£14,904</td><td>£15,736</td><td>£59,404</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>10%</td><td>45%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>23%</td><td>27%</td><td>29%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>