<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>£14,568</td><td>£14,787</td><td>£15,156</td><td>£15,535</td><td>£16,001</td><td>£76,047</td></tr><tr><td>Total Expenses</td><td>£11,987</td><td>£12,055</td><td>£12,135</td><td>£12,216</td><td>£12,306</td><td>£60,699</td></tr><tr><td>Profit Before Tax</td><td>£2,581</td><td>£2,732</td><td>£3,021</td><td>£3,319</td><td>£3,695</td><td>£15,348</td></tr><tr><td>Profit After Tax      </td><td>£2,091</td><td>£2,213</td><td>£2,447</td><td>£2,688</td><td>£2,993</td><td>£12,432</td></tr><tr><td>Change In Property Value</td><td>£6,450</td><td>£6,644</td><td>£12,545</td><td>£14,438</td><td>£15,305</td><td>£55,382</td></tr><tr><td>Net Return</td><td>£8,541</td><td>£8,856</td><td>£14,993</td><td>£17,126</td><td>£18,298</td><td>£67,814</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>