<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>£13,728</td><td>£13,934</td><td>£14,282</td><td>£14,639</td><td>£15,079</td><td>£71,662</td></tr><tr><td>Total Expenses</td><td>£10,534</td><td>£10,601</td><td>£10,679</td><td>£10,758</td><td>£10,845</td><td>£53,416</td></tr><tr><td>Profit Before Tax</td><td>£3,194</td><td>£3,333</td><td>£3,604</td><td>£3,881</td><td>£4,234</td><td>£18,246</td></tr><tr><td>Profit After Tax      </td><td>£2,587</td><td>£2,700</td><td>£2,919</td><td>£3,144</td><td>£3,429</td><td>£14,779</td></tr><tr><td>Change In Property Value</td><td>£5,415</td><td>£5,577</td><td>£10,532</td><td>£12,121</td><td>£12,849</td><td>£46,495</td></tr><tr><td>Net Return</td><td>£8,002</td><td>£8,277</td><td>£13,451</td><td>£15,265</td><td>£16,278</td><td>£61,274</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>28%</td><td>30%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>