<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>£14,472</td><td>£14,689</td><td>£15,056</td><td>£15,433</td><td>£15,896</td><td>£75,546</td></tr><tr><td>Total Expenses</td><td>£11,072</td><td>£11,106</td><td>£11,153</td><td>£11,202</td><td>£11,259</td><td>£55,792</td></tr><tr><td>Profit Before Tax</td><td>£3,400</td><td>£3,583</td><td>£3,903</td><td>£4,231</td><td>£4,637</td><td>£19,754</td></tr><tr><td>Profit After Tax      </td><td>£2,754</td><td>£2,903</td><td>£3,162</td><td>£3,427</td><td>£3,756</td><td>£16,001</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>£6,204</td><td>£6,404</td><td>£11,455</td><td>£14,463</td><td>£16,570</td><td>£55,096</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>21%</td><td>24%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>