<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>£16,932</td><td>£17,186</td><td>£17,616</td><td>£18,056</td><td>£18,598</td><td>£88,387</td></tr><tr><td>Total Expenses</td><td>£13,612</td><td>£13,683</td><td>£13,769</td><td>£13,857</td><td>£13,954</td><td>£68,876</td></tr><tr><td>Profit Before Tax</td><td>£3,320</td><td>£3,503</td><td>£3,846</td><td>£4,199</td><td>£4,644</td><td>£19,512</td></tr><tr><td>Profit After Tax      </td><td>£2,689</td><td>£2,837</td><td>£3,116</td><td>£3,401</td><td>£3,761</td><td>£15,804</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,725</td><td>£14,587</td><td>£16,789</td><td>£17,796</td><td>£64,397</td></tr><tr><td>Net Return</td><td>£10,189</td><td>£10,562</td><td>£17,703</td><td>£20,190</td><td>£21,557</td><td>£80,202</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>27%</td><td>28%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>