<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>£17,544</td><td>£17,807</td><td>£18,252</td><td>£18,709</td><td>£19,270</td><td>£91,582</td></tr><tr><td>Total Expenses</td><td>£12,371</td><td>£12,409</td><td>£12,465</td><td>£12,521</td><td>£12,588</td><td>£62,354</td></tr><tr><td>Profit Before Tax</td><td>£5,173</td><td>£5,398</td><td>£5,788</td><td>£6,187</td><td>£6,682</td><td>£29,228</td></tr><tr><td>Profit After Tax      </td><td>£4,190</td><td>£4,372</td><td>£4,688</td><td>£5,012</td><td>£5,412</td><td>£23,674</td></tr><tr><td>Change In Property Value</td><td>£3,825</td><td>£3,882</td><td>£9,195</td><td>£12,236</td><td>£14,207</td><td>£43,344</td></tr><tr><td>Net Return</td><td>£8,015</td><td>£8,255</td><td>£13,883</td><td>£17,247</td><td>£19,619</td><td>£67,019</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>10%</td><td>11%</td><td>18%</td><td>22%</td><td>25%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>