<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>£13,548</td><td>£13,751</td><td>£14,095</td><td>£14,447</td><td>£14,881</td><td>£70,722</td></tr><tr><td>Total Expenses</td><td>£11,288</td><td>£11,354</td><td>£11,431</td><td>£11,511</td><td>£11,597</td><td>£57,181</td></tr><tr><td>Profit Before Tax</td><td>£2,260</td><td>£2,397</td><td>£2,664</td><td>£2,937</td><td>£3,284</td><td>£13,542</td></tr><tr><td>Profit After Tax      </td><td>£1,831</td><td>£1,942</td><td>£2,157</td><td>£2,379</td><td>£2,660</td><td>£10,969</td></tr><tr><td>Change In Property Value</td><td>£5,999</td><td>£6,178</td><td>£11,667</td><td>£13,428</td><td>£14,233</td><td>£51,505</td></tr><tr><td>Net Return</td><td>£7,829</td><td>£8,120</td><td>£13,824</td><td>£15,806</td><td>£16,894</td><td>£62,474</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>102%</td></tr></tbody></table></div></div></template></turbo-stream>