<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>£16,116</td><td>£16,358</td><td>£16,767</td><td>£17,186</td><td>£17,701</td><td>£84,128</td></tr><tr><td>Total Expenses</td><td>£13,808</td><td>£13,878</td><td>£13,962</td><td>£14,048</td><td>£14,142</td><td>£69,838</td></tr><tr><td>Profit Before Tax</td><td>£2,308</td><td>£2,479</td><td>£2,805</td><td>£3,138</td><td>£3,559</td><td>£14,289</td></tr><tr><td>Profit After Tax      </td><td>£1,869</td><td>£2,008</td><td>£2,272</td><td>£2,542</td><td>£2,883</td><td>£11,574</td></tr><tr><td>Change In Property Value</td><td>£6,425</td><td>£6,586</td><td>£12,150</td><td>£15,519</td><td>£17,861</td><td>£58,541</td></tr><tr><td>Net Return</td><td>£8,294</td><td>£8,594</td><td>£14,422</td><td>£18,061</td><td>£20,744</td><td>£70,115</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>