<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>£15,744</td><td>£15,980</td><td>£16,380</td><td>£16,789</td><td>£17,293</td><td>£82,186</td></tr><tr><td>Total Expenses</td><td>£12,985</td><td>£13,020</td><td>£13,071</td><td>£13,123</td><td>£13,184</td><td>£65,383</td></tr><tr><td>Profit Before Tax</td><td>£2,759</td><td>£2,960</td><td>£3,309</td><td>£3,666</td><td>£4,109</td><td>£16,803</td></tr><tr><td>Profit After Tax      </td><td>£2,235</td><td>£2,398</td><td>£2,680</td><td>£2,970</td><td>£3,328</td><td>£13,611</td></tr><tr><td>Change In Property Value</td><td>£4,125</td><td>£4,187</td><td>£9,916</td><td>£13,195</td><td>£15,321</td><td>£46,744</td></tr><tr><td>Net Return</td><td>£6,360</td><td>£6,584</td><td>£12,596</td><td>£16,165</td><td>£18,649</td><td>£60,355</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>22%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>