<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>£14,088</td><td>£14,299</td><td>£14,657</td><td>£15,023</td><td>£15,474</td><td>£73,541</td></tr><tr><td>Total Expenses</td><td>£11,034</td><td>£11,067</td><td>£11,113</td><td>£11,161</td><td>£11,217</td><td>£55,591</td></tr><tr><td>Profit Before Tax</td><td>£3,054</td><td>£3,233</td><td>£3,544</td><td>£3,862</td><td>£4,257</td><td>£17,950</td></tr><tr><td>Profit After Tax      </td><td>£2,474</td><td>£2,618</td><td>£2,870</td><td>£3,129</td><td>£3,449</td><td>£14,540</td></tr><tr><td>Change In Property Value</td><td>£8,050</td><td>£8,332</td><td>£13,551</td><td>£15,596</td><td>£16,532</td><td>£62,060</td></tr><tr><td>Net Return</td><td>£10,524</td><td>£10,950</td><td>£16,421</td><td>£18,725</td><td>£19,980</td><td>£76,600</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>23%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>