<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>£11,556</td><td>£11,729</td><td>£12,023</td><td>£12,323</td><td>£12,693</td><td>£60,324</td></tr><tr><td>Total Expenses</td><td>£9,107</td><td>£9,170</td><td>£9,242</td><td>£9,316</td><td>£9,396</td><td>£46,232</td></tr><tr><td>Profit Before Tax</td><td>£2,449</td><td>£2,559</td><td>£2,780</td><td>£3,007</td><td>£3,297</td><td>£14,092</td></tr><tr><td>Profit After Tax      </td><td>£1,984</td><td>£2,073</td><td>£2,252</td><td>£2,435</td><td>£2,670</td><td>£11,414</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,635</td><td>£8,752</td><td>£10,073</td><td>£10,678</td><td>£38,638</td></tr><tr><td>Net Return</td><td>£6,484</td><td>£6,708</td><td>£11,004</td><td>£12,509</td><td>£13,348</td><td>£50,053</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>