<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>£12,648</td><td>£12,838</td><td>£13,159</td><td>£13,488</td><td>£13,892</td><td>£66,024</td></tr><tr><td>Total Expenses</td><td>£9,809</td><td>£9,874</td><td>£9,949</td><td>£10,026</td><td>£10,109</td><td>£49,768</td></tr><tr><td>Profit Before Tax</td><td>£2,839</td><td>£2,964</td><td>£3,209</td><td>£3,462</td><td>£3,783</td><td>£16,257</td></tr><tr><td>Profit After Tax      </td><td>£2,299</td><td>£2,400</td><td>£2,600</td><td>£2,804</td><td>£3,064</td><td>£13,168</td></tr><tr><td>Change In Property Value</td><td>£4,949</td><td>£5,097</td><td>£9,625</td><td>£11,077</td><td>£11,742</td><td>£42,489</td></tr><tr><td>Net Return</td><td>£7,248</td><td>£7,497</td><td>£12,224</td><td>£13,881</td><td>£14,806</td><td>£55,657</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>