<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>£17,328</td><td>£17,588</td><td>£18,028</td><td>£18,478</td><td>£19,033</td><td>£90,455</td></tr><tr><td>Total Expenses</td><td>£12,660</td><td>£12,732</td><td>£12,819</td><td>£12,908</td><td>£13,006</td><td>£64,123</td></tr><tr><td>Profit Before Tax</td><td>£4,668</td><td>£4,856</td><td>£5,209</td><td>£5,571</td><td>£6,027</td><td>£26,331</td></tr><tr><td>Profit After Tax      </td><td>£3,781</td><td>£3,934</td><td>£4,219</td><td>£4,512</td><td>£4,882</td><td>£21,328</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£6,953</td><td>£13,129</td><td>£15,110</td><td>£16,016</td><td>£57,957</td></tr><tr><td>Net Return</td><td>£10,531</td><td>£10,886</td><td>£17,348</td><td>£19,622</td><td>£20,898</td><td>£79,286</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</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>31%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>