<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>£12,840</td><td>£13,033</td><td>£13,358</td><td>£13,692</td><td>£14,103</td><td>£67,027</td></tr><tr><td>Total Expenses</td><td>£9,907</td><td>£9,938</td><td>£9,982</td><td>£10,026</td><td>£10,078</td><td>£49,931</td></tr><tr><td>Profit Before Tax</td><td>£2,933</td><td>£3,094</td><td>£3,377</td><td>£3,666</td><td>£4,026</td><td>£17,096</td></tr><tr><td>Profit After Tax      </td><td>£2,375</td><td>£2,506</td><td>£2,735</td><td>£2,970</td><td>£3,261</td><td>£13,848</td></tr><tr><td>Change In Property Value</td><td>£5,119</td><td>£5,247</td><td>£9,680</td><td>£12,364</td><td>£14,230</td><td>£46,639</td></tr><tr><td>Net Return</td><td>£7,494</td><td>£7,753</td><td>£12,415</td><td>£15,334</td><td>£17,490</td><td>£60,487</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>20%</td><td>25%</td><td>28%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>