<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>£12,864</td><td>£13,057</td><td>£13,383</td><td>£13,718</td><td>£14,130</td><td>£67,152</td></tr><tr><td>Total Expenses</td><td>£9,932</td><td>£9,997</td><td>£10,073</td><td>£10,150</td><td>£10,234</td><td>£50,386</td></tr><tr><td>Profit Before Tax</td><td>£2,932</td><td>£3,060</td><td>£3,311</td><td>£3,568</td><td>£3,896</td><td>£16,766</td></tr><tr><td>Profit After Tax      </td><td>£2,375</td><td>£2,478</td><td>£2,682</td><td>£2,890</td><td>£3,155</td><td>£13,580</td></tr><tr><td>Change In Property Value</td><td>£5,025</td><td>£5,176</td><td>£9,774</td><td>£11,248</td><td>£11,923</td><td>£43,146</td></tr><tr><td>Net Return</td><td>£7,400</td><td>£7,654</td><td>£12,455</td><td>£14,138</td><td>£15,079</td><td>£56,726</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>28%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>