<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>£13,764</td><td>£13,970</td><td>£14,320</td><td>£14,678</td><td>£15,118</td><td>£71,850</td></tr><tr><td>Total Expenses</td><td>£9,811</td><td>£9,844</td><td>£9,889</td><td>£9,936</td><td>£9,991</td><td>£49,471</td></tr><tr><td>Profit Before Tax</td><td>£3,953</td><td>£4,127</td><td>£4,431</td><td>£4,742</td><td>£5,127</td><td>£22,379</td></tr><tr><td>Profit After Tax      </td><td>£3,202</td><td>£3,343</td><td>£3,589</td><td>£3,841</td><td>£4,153</td><td>£18,127</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,125</td><td>£8,405</td><td>£12,019</td><td>£13,833</td><td>£44,382</td></tr><tr><td>Net Return</td><td>£8,202</td><td>£8,468</td><td>£11,994</td><td>£15,860</td><td>£17,986</td><td>£62,509</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>30%</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>