<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>£17,616</td><td>£17,880</td><td>£18,327</td><td>£18,785</td><td>£19,349</td><td>£91,958</td></tr><tr><td>Total Expenses</td><td>£14,077</td><td>£14,150</td><td>£14,237</td><td>£14,327</td><td>£14,426</td><td>£71,217</td></tr><tr><td>Profit Before Tax</td><td>£3,539</td><td>£3,731</td><td>£4,090</td><td>£4,459</td><td>£4,923</td><td>£20,741</td></tr><tr><td>Profit After Tax      </td><td>£2,867</td><td>£3,022</td><td>£3,313</td><td>£3,611</td><td>£3,988</td><td>£16,800</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£8,034</td><td>£15,171</td><td>£17,460</td><td>£18,508</td><td>£66,973</td></tr><tr><td>Net Return</td><td>£10,667</td><td>£11,056</td><td>£18,484</td><td>£21,072</td><td>£22,496</td><td>£83,774</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>27%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>