<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>£16,800</td><td>£17,136</td><td>£17,564</td><td>£18,004</td><td>£18,454</td><td>£87,958</td></tr><tr><td>Total Expenses</td><td>£13,289</td><td>£13,334</td><td>£13,388</td><td>£13,443</td><td>£13,498</td><td>£66,952</td></tr><tr><td>Profit Before Tax</td><td>£3,511</td><td>£3,802</td><td>£4,177</td><td>£4,561</td><td>£4,955</td><td>£21,006</td></tr><tr><td>Profit After Tax      </td><td>£2,844</td><td>£3,080</td><td>£3,383</td><td>£3,694</td><td>£4,014</td><td>£17,015</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£8,652</td><td>£14,853</td><td>£18,714</td><td>£19,837</td><td>£70,456</td></tr><tr><td>Net Return</td><td>£11,244</td><td>£11,732</td><td>£18,236</td><td>£22,409</td><td>£23,851</td><td>£87,471</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>