<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>£13,116</td><td>£13,313</td><td>£13,646</td><td>£13,987</td><td>£14,406</td><td>£68,467</td></tr><tr><td>Total Expenses</td><td>£9,858</td><td>£9,924</td><td>£10,000</td><td>£10,078</td><td>£10,162</td><td>£50,022</td></tr><tr><td>Profit Before Tax</td><td>£3,258</td><td>£3,389</td><td>£3,646</td><td>£3,909</td><td>£4,244</td><td>£18,445</td></tr><tr><td>Profit After Tax      </td><td>£2,639</td><td>£2,745</td><td>£2,953</td><td>£3,166</td><td>£3,437</td><td>£14,941</td></tr><tr><td>Change In Property Value</td><td>£4,950</td><td>£5,099</td><td>£9,628</td><td>£11,081</td><td>£11,745</td><td>£42,502</td></tr><tr><td>Net Return</td><td>£7,589</td><td>£7,844</td><td>£12,581</td><td>£14,247</td><td>£15,183</td><td>£57,443</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>