<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>£16,560</td><td>£16,891</td><td>£17,313</td><td>£17,746</td><td>£18,190</td><td>£86,701</td></tr><tr><td>Total Expenses</td><td>£12,781</td><td>£12,860</td><td>£12,946</td><td>£13,033</td><td>£13,120</td><td>£64,740</td></tr><tr><td>Profit Before Tax</td><td>£3,779</td><td>£4,031</td><td>£4,368</td><td>£4,714</td><td>£5,070</td><td>£21,961</td></tr><tr><td>Profit After Tax      </td><td>£3,061</td><td>£3,265</td><td>£3,538</td><td>£3,818</td><td>£4,107</td><td>£17,789</td></tr><tr><td>Change In Property Value</td><td>£4,600</td><td>£4,692</td><td>£9,572</td><td>£12,443</td><td>£14,372</td><td>£45,679</td></tr><tr><td>Net Return</td><td>£7,661</td><td>£7,957</td><td>£13,110</td><td>£16,261</td><td>£18,479</td><td>£63,467</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>11%</td><td>14%</td><td>16%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>