<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>£15,468</td><td>£15,777</td><td>£16,172</td><td>£16,576</td><td>£16,990</td><td>£80,984</td></tr><tr><td>Total Expenses</td><td>£10,775</td><td>£10,818</td><td>£10,868</td><td>£10,919</td><td>£10,971</td><td>£54,352</td></tr><tr><td>Profit Before Tax</td><td>£4,693</td><td>£4,960</td><td>£5,304</td><td>£5,657</td><td>£6,019</td><td>£26,632</td></tr><tr><td>Profit After Tax      </td><td>£3,801</td><td>£4,017</td><td>£4,296</td><td>£4,582</td><td>£4,875</td><td>£21,572</td></tr><tr><td>Change In Property Value</td><td>£4,400</td><td>£4,488</td><td>£9,156</td><td>£11,902</td><td>£13,747</td><td>£43,693</td></tr><tr><td>Net Return</td><td>£8,201</td><td>£8,505</td><td>£13,452</td><td>£16,484</td><td>£18,622</td><td>£65,265</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>12%</td><td>15%</td><td>17%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>