<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>£16,800</td><td>£17,052</td><td>£17,478</td><td>£17,915</td><td>£18,453</td><td>£87,698</td></tr><tr><td>Total Expenses</td><td>£11,305</td><td>£11,342</td><td>£11,395</td><td>£11,450</td><td>£11,514</td><td>£57,007</td></tr><tr><td>Profit Before Tax</td><td>£5,495</td><td>£5,710</td><td>£6,083</td><td>£6,465</td><td>£6,938</td><td>£30,691</td></tr><tr><td>Profit After Tax      </td><td>£4,451</td><td>£4,625</td><td>£4,927</td><td>£5,237</td><td>£5,620</td><td>£24,860</td></tr><tr><td>Change In Property Value</td><td>£3,450</td><td>£3,502</td><td>£8,293</td><td>£11,036</td><td>£12,814</td><td>£39,095</td></tr><tr><td>Net Return</td><td>£7,901</td><td>£8,127</td><td>£13,221</td><td>£16,273</td><td>£18,434</td><td>£63,955</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>