<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>£14,208</td><td>£14,492</td><td>£14,854</td><td>£15,226</td><td>£15,606</td><td>£74,387</td></tr><tr><td>Total Expenses</td><td>£10,649</td><td>£10,689</td><td>£10,736</td><td>£10,784</td><td>£10,833</td><td>£53,692</td></tr><tr><td>Profit Before Tax</td><td>£3,559</td><td>£3,803</td><td>£4,118</td><td>£4,442</td><td>£4,773</td><td>£20,695</td></tr><tr><td>Profit After Tax      </td><td>£2,883</td><td>£3,080</td><td>£3,336</td><td>£3,598</td><td>£3,866</td><td>£16,763</td></tr><tr><td>Change In Property Value</td><td>£4,400</td><td>£4,488</td><td>£9,156</td><td>£11,902</td><td>£13,747</td><td>£43,693</td></tr><tr><td>Net Return</td><td>£7,283</td><td>£7,568</td><td>£12,491</td><td>£15,500</td><td>£17,614</td><td>£60,456</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>11%</td><td>14%</td><td>16%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>