<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>£14,796</td><td>£15,018</td><td>£15,393</td><td>£15,778</td><td>£16,252</td><td>£77,237</td></tr><tr><td>Total Expenses</td><td>£10,510</td><td>£10,543</td><td>£10,592</td><td>£10,641</td><td>£10,699</td><td>£52,985</td></tr><tr><td>Profit Before Tax</td><td>£4,286</td><td>£4,475</td><td>£4,802</td><td>£5,137</td><td>£5,552</td><td>£24,252</td></tr><tr><td>Profit After Tax      </td><td>£3,472</td><td>£3,624</td><td>£3,889</td><td>£4,161</td><td>£4,497</td><td>£19,644</td></tr><tr><td>Change In Property Value</td><td>£5,375</td><td>£5,509</td><td>£9,035</td><td>£12,921</td><td>£14,870</td><td>£47,711</td></tr><tr><td>Net Return</td><td>£8,847</td><td>£9,134</td><td>£12,925</td><td>£17,082</td><td>£19,368</td><td>£67,355</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>20%</td><td>26%</td><td>30%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>