<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>£14,616</td><td>£14,908</td><td>£15,281</td><td>£15,663</td><td>£16,055</td><td>£76,523</td></tr><tr><td>Total Expenses</td><td>£9,411</td><td>£9,486</td><td>£9,566</td><td>£9,648</td><td>£9,730</td><td>£47,842</td></tr><tr><td>Profit Before Tax</td><td>£5,205</td><td>£5,422</td><td>£5,715</td><td>£6,015</td><td>£6,324</td><td>£28,681</td></tr><tr><td>Profit After Tax      </td><td>£4,216</td><td>£4,392</td><td>£4,629</td><td>£4,872</td><td>£5,123</td><td>£23,232</td></tr><tr><td>Change In Property Value</td><td>£2,999</td><td>£3,059</td><td>£6,240</td><td>£8,112</td><td>£9,370</td><td>£29,781</td></tr><tr><td>Net Return</td><td>£7,215</td><td>£7,451</td><td>£10,869</td><td>£12,984</td><td>£14,493</td><td>£53,012</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>15%</td><td>18%</td><td>20%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>