<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>£18,132</td><td>£18,404</td><td>£18,864</td><td>£19,336</td><td>£19,916</td><td>£94,651</td></tr><tr><td>Total Expenses</td><td>£11,748</td><td>£11,821</td><td>£11,910</td><td>£12,001</td><td>£12,102</td><td>£59,583</td></tr><tr><td>Profit Before Tax</td><td>£6,384</td><td>£6,583</td><td>£6,954</td><td>£7,334</td><td>£7,814</td><td>£35,068</td></tr><tr><td>Profit After Tax      </td><td>£5,171</td><td>£5,332</td><td>£5,633</td><td>£5,941</td><td>£6,329</td><td>£28,405</td></tr><tr><td>Change In Property Value</td><td>£4,000</td><td>£4,080</td><td>£8,323</td><td>£10,820</td><td>£11,361</td><td>£38,585</td></tr><tr><td>Net Return</td><td>£9,171</td><td>£9,412</td><td>£13,956</td><td>£16,761</td><td>£17,690</td><td>£66,990</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>47%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>23%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>