<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>£16,452</td><td>£16,781</td><td>£17,201</td><td>£17,631</td><td>£18,071</td><td>£86,136</td></tr><tr><td>Total Expenses</td><td>£12,857</td><td>£12,902</td><td>£12,955</td><td>£13,009</td><td>£13,063</td><td>£64,786</td></tr><tr><td>Profit Before Tax</td><td>£3,595</td><td>£3,879</td><td>£4,246</td><td>£4,622</td><td>£5,008</td><td>£21,350</td></tr><tr><td>Profit After Tax      </td><td>£2,912</td><td>£3,142</td><td>£3,439</td><td>£3,744</td><td>£4,057</td><td>£17,293</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,508</td><td>£11,236</td><td>£14,607</td><td>£16,871</td><td>£53,623</td></tr><tr><td>Net Return</td><td>£8,312</td><td>£8,650</td><td>£14,676</td><td>£18,351</td><td>£20,928</td><td>£70,916</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>11%</td><td>13%</td><td>15%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>