<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>£13,908</td><td>£14,117</td><td>£14,470</td><td>£14,831</td><td>£15,276</td><td>£72,602</td></tr><tr><td>Total Expenses</td><td>£10,334</td><td>£10,401</td><td>£10,479</td><td>£10,559</td><td>£10,646</td><td>£52,419</td></tr><tr><td>Profit Before Tax</td><td>£3,574</td><td>£3,716</td><td>£3,990</td><td>£4,272</td><td>£4,630</td><td>£20,183</td></tr><tr><td>Profit After Tax      </td><td>£2,895</td><td>£3,010</td><td>£3,232</td><td>£3,460</td><td>£3,750</td><td>£16,348</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,408</td><td>£10,211</td><td>£11,752</td><td>£12,457</td><td>£45,078</td></tr><tr><td>Net Return</td><td>£8,145</td><td>£8,417</td><td>£13,443</td><td>£15,213</td><td>£16,208</td><td>£61,426</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>