<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>£12,900</td><td>£13,094</td><td>£13,421</td><td>£13,756</td><td>£14,169</td><td>£67,340</td></tr><tr><td>Total Expenses</td><td>£10,055</td><td>£10,120</td><td>£10,196</td><td>£10,273</td><td>£10,357</td><td>£51,000</td></tr><tr><td>Profit Before Tax</td><td>£2,845</td><td>£2,974</td><td>£3,225</td><td>£3,483</td><td>£3,812</td><td>£16,340</td></tr><tr><td>Profit After Tax      </td><td>£2,305</td><td>£2,409</td><td>£2,612</td><td>£2,821</td><td>£3,088</td><td>£13,235</td></tr><tr><td>Change In Property Value</td><td>£5,115</td><td>£5,268</td><td>£9,949</td><td>£11,450</td><td>£12,137</td><td>£43,919</td></tr><tr><td>Net Return</td><td>£7,420</td><td>£7,677</td><td>£12,561</td><td>£14,271</td><td>£15,225</td><td>£57,154</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>