<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>£13,788</td><td>£14,064</td><td>£14,415</td><td>£14,776</td><td>£15,145</td><td>£72,188</td></tr><tr><td>Total Expenses</td><td>£9,020</td><td>£9,059</td><td>£9,105</td><td>£9,152</td><td>£9,200</td><td>£45,537</td></tr><tr><td>Profit Before Tax</td><td>£4,768</td><td>£5,004</td><td>£5,310</td><td>£5,623</td><td>£5,945</td><td>£26,651</td></tr><tr><td>Profit After Tax      </td><td>£3,862</td><td>£4,054</td><td>£4,301</td><td>£4,555</td><td>£4,816</td><td>£21,587</td></tr><tr><td>Change In Property Value</td><td>£3,600</td><td>£3,672</td><td>£7,491</td><td>£9,738</td><td>£11,248</td><td>£35,749</td></tr><tr><td>Net Return</td><td>£7,462</td><td>£7,726</td><td>£11,792</td><td>£14,293</td><td>£16,063</td><td>£57,336</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>13%</td><td>16%</td><td>18%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>