<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>£13,884</td><td>£14,092</td><td>£14,445</td><td>£14,806</td><td>£15,250</td><td>£72,476</td></tr><tr><td>Total Expenses</td><td>£11,522</td><td>£11,589</td><td>£11,667</td><td>£11,747</td><td>£11,834</td><td>£58,358</td></tr><tr><td>Profit Before Tax</td><td>£2,362</td><td>£2,504</td><td>£2,778</td><td>£3,059</td><td>£3,416</td><td>£14,119</td></tr><tr><td>Profit After Tax      </td><td>£1,913</td><td>£2,028</td><td>£2,250</td><td>£2,478</td><td>£2,767</td><td>£11,436</td></tr><tr><td>Change In Property Value</td><td>£6,150</td><td>£6,335</td><td>£11,962</td><td>£13,767</td><td>£14,593</td><td>£52,806</td></tr><tr><td>Net Return</td><td>£8,063</td><td>£8,362</td><td>£14,212</td><td>£16,244</td><td>£17,360</td><td>£64,242</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>23%</td><td>26%</td><td>28%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>