<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>£12,360</td><td>£12,545</td><td>£12,859</td><td>£13,181</td><td>£13,576</td><td>£64,521</td></tr><tr><td>Total Expenses</td><td>£10,060</td><td>£10,125</td><td>£10,199</td><td>£10,275</td><td>£10,357</td><td>£51,016</td></tr><tr><td>Profit Before Tax</td><td>£2,300</td><td>£2,421</td><td>£2,660</td><td>£2,906</td><td>£3,219</td><td>£13,505</td></tr><tr><td>Profit After Tax      </td><td>£1,863</td><td>£1,961</td><td>£2,155</td><td>£2,353</td><td>£2,607</td><td>£10,939</td></tr><tr><td>Change In Property Value</td><td>£5,160</td><td>£5,315</td><td>£10,036</td><td>£11,551</td><td>£12,244</td><td>£44,305</td></tr><tr><td>Net Return</td><td>£7,023</td><td>£7,276</td><td>£12,191</td><td>£13,904</td><td>£14,851</td><td>£55,244</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>