<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>£15,516</td><td>£15,749</td><td>£16,142</td><td>£16,546</td><td>£17,042</td><td>£80,996</td></tr><tr><td>Total Expenses</td><td>£11,485</td><td>£11,554</td><td>£11,636</td><td>£11,720</td><td>£11,813</td><td>£58,208</td></tr><tr><td>Profit Before Tax</td><td>£4,031</td><td>£4,195</td><td>£4,506</td><td>£4,826</td><td>£5,230</td><td>£22,788</td></tr><tr><td>Profit After Tax      </td><td>£3,265</td><td>£3,398</td><td>£3,650</td><td>£3,909</td><td>£4,236</td><td>£18,458</td></tr><tr><td>Change In Property Value</td><td>£2,000</td><td>£2,019</td><td>£6,119</td><td>£8,404</td><td>£9,832</td><td>£28,374</td></tr><tr><td>Net Return</td><td>£5,265</td><td>£5,417</td><td>£9,769</td><td>£12,312</td><td>£14,068</td><td>£46,832</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>