<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>£12,384</td><td>£12,570</td><td>£12,884</td><td>£13,206</td><td>£13,602</td><td>£64,646</td></tr><tr><td>Total Expenses</td><td>£8,880</td><td>£8,910</td><td>£8,952</td><td>£8,995</td><td>£9,046</td><td>£44,783</td></tr><tr><td>Profit Before Tax</td><td>£3,504</td><td>£3,660</td><td>£3,932</td><td>£4,211</td><td>£4,557</td><td>£19,863</td></tr><tr><td>Profit After Tax      </td><td>£2,838</td><td>£2,964</td><td>£3,185</td><td>£3,411</td><td>£3,691</td><td>£16,089</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,613</td><td>£7,565</td><td>£10,817</td><td>£12,450</td><td>£39,944</td></tr><tr><td>Net Return</td><td>£7,338</td><td>£7,577</td><td>£10,749</td><td>£14,228</td><td>£16,141</td><td>£56,033</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>20%</td><td>26%</td><td>29%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>