<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>£11,892</td><td>£12,070</td><td>£12,372</td><td>£12,681</td><td>£13,062</td><td>£62,078</td></tr><tr><td>Total Expenses</td><td>£9,339</td><td>£9,402</td><td>£9,476</td><td>£9,550</td><td>£9,631</td><td>£47,398</td></tr><tr><td>Profit Before Tax</td><td>£2,553</td><td>£2,668</td><td>£2,897</td><td>£3,131</td><td>£3,431</td><td>£14,680</td></tr><tr><td>Profit After Tax      </td><td>£2,068</td><td>£2,161</td><td>£2,346</td><td>£2,536</td><td>£2,779</td><td>£11,891</td></tr><tr><td>Change In Property Value</td><td>£4,650</td><td>£4,789</td><td>£9,044</td><td>£10,409</td><td>£11,033</td><td>£39,925</td></tr><tr><td>Net Return</td><td>£6,718</td><td>£6,950</td><td>£11,390</td><td>£12,945</td><td>£13,812</td><td>£51,815</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>