<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>£17,640</td><td>£17,905</td><td>£18,352</td><td>£18,811</td><td>£19,375</td><td>£92,083</td></tr><tr><td>Total Expenses</td><td>£12,889</td><td>£12,962</td><td>£13,049</td><td>£13,139</td><td>£13,238</td><td>£65,278</td></tr><tr><td>Profit Before Tax</td><td>£4,751</td><td>£4,943</td><td>£5,303</td><td>£5,672</td><td>£6,137</td><td>£26,805</td></tr><tr><td>Profit After Tax      </td><td>£3,848</td><td>£4,004</td><td>£4,295</td><td>£4,594</td><td>£4,971</td><td>£21,712</td></tr><tr><td>Change In Property Value</td><td>£6,900</td><td>£7,107</td><td>£13,420</td><td>£15,446</td><td>£16,372</td><td>£59,245</td></tr><tr><td>Net Return</td><td>£10,748</td><td>£11,111</td><td>£17,716</td><td>£20,040</td><td>£21,343</td><td>£80,958</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>29%</td><td>30%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>