<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>£17,256</td><td>£17,515</td><td>£17,953</td><td>£18,402</td><td>£18,954</td><td>£90,079</td></tr><tr><td>Total Expenses</td><td>£13,248</td><td>£13,319</td><td>£13,406</td><td>£13,495</td><td>£13,593</td><td>£67,061</td></tr><tr><td>Profit Before Tax</td><td>£4,008</td><td>£4,195</td><td>£4,546</td><td>£4,907</td><td>£5,361</td><td>£23,018</td></tr><tr><td>Profit After Tax      </td><td>£3,247</td><td>£3,398</td><td>£3,683</td><td>£3,974</td><td>£4,342</td><td>£18,644</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£7,416</td><td>£14,004</td><td>£16,117</td><td>£17,084</td><td>£61,821</td></tr><tr><td>Net Return</td><td>£10,447</td><td>£10,814</td><td>£17,687</td><td>£20,091</td><td>£21,426</td><td>£80,465</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>28%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>