<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>£17,760</td><td>£18,026</td><td>£18,477</td><td>£18,939</td><td>£19,507</td><td>£92,710</td></tr><tr><td>Total Expenses</td><td>£13,187</td><td>£13,225</td><td>£13,281</td><td>£13,338</td><td>£13,405</td><td>£66,435</td></tr><tr><td>Profit Before Tax</td><td>£4,573</td><td>£4,802</td><td>£5,196</td><td>£5,601</td><td>£6,102</td><td>£26,275</td></tr><tr><td>Profit After Tax      </td><td>£3,704</td><td>£3,889</td><td>£4,209</td><td>£4,537</td><td>£4,943</td><td>£21,283</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>£7,829</td><td>£8,076</td><td>£14,125</td><td>£17,732</td><td>£20,264</td><td>£68,027</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>