<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>£12,672</td><td>£12,862</td><td>£13,184</td><td>£13,513</td><td>£13,919</td><td>£66,150</td></tr><tr><td>Total Expenses</td><td>£9,814</td><td>£9,879</td><td>£9,954</td><td>£10,031</td><td>£10,114</td><td>£49,790</td></tr><tr><td>Profit Before Tax</td><td>£2,858</td><td>£2,983</td><td>£3,230</td><td>£3,483</td><td>£3,805</td><td>£16,359</td></tr><tr><td>Profit After Tax      </td><td>£2,315</td><td>£2,417</td><td>£2,616</td><td>£2,821</td><td>£3,082</td><td>£13,251</td></tr><tr><td>Change In Property Value</td><td>£4,950</td><td>£5,099</td><td>£9,628</td><td>£11,081</td><td>£11,745</td><td>£42,502</td></tr><tr><td>Net Return</td><td>£7,265</td><td>£7,515</td><td>£12,244</td><td>£13,902</td><td>£14,827</td><td>£55,753</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>110%</td></tr></tbody></table></div></div></template></turbo-stream>