<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>£17,184</td><td>£17,442</td><td>£17,878</td><td>£18,325</td><td>£18,874</td><td>£89,703</td></tr><tr><td>Total Expenses</td><td>£12,842</td><td>£12,913</td><td>£13,000</td><td>£13,089</td><td>£13,186</td><td>£65,030</td></tr><tr><td>Profit Before Tax</td><td>£4,342</td><td>£4,528</td><td>£4,878</td><td>£5,236</td><td>£5,688</td><td>£24,673</td></tr><tr><td>Profit After Tax      </td><td>£3,517</td><td>£3,668</td><td>£3,951</td><td>£4,241</td><td>£4,608</td><td>£19,985</td></tr><tr><td>Change In Property Value</td><td>£6,899</td><td>£7,105</td><td>£13,417</td><td>£15,442</td><td>£16,369</td><td>£59,233</td></tr><tr><td>Net Return</td><td>£10,416</td><td>£10,773</td><td>£17,368</td><td>£19,684</td><td>£20,976</td><td>£79,218</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>