<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>£12,600</td><td>£12,789</td><td>£13,109</td><td>£13,436</td><td>£13,840</td><td>£65,774</td></tr><tr><td>Total Expenses</td><td>£9,806</td><td>£9,871</td><td>£9,946</td><td>£10,023</td><td>£10,106</td><td>£49,753</td></tr><tr><td>Profit Before Tax</td><td>£2,794</td><td>£2,918</td><td>£3,163</td><td>£3,414</td><td>£3,734</td><td>£16,021</td></tr><tr><td>Profit After Tax      </td><td>£2,263</td><td>£2,363</td><td>£2,562</td><td>£2,765</td><td>£3,024</td><td>£12,977</td></tr><tr><td>Change In Property Value</td><td>£4,125</td><td>£4,228</td><td>£7,801</td><td>£9,963</td><td>£11,467</td><td>£37,585</td></tr><tr><td>Net Return</td><td>£6,388</td><td>£6,591</td><td>£10,363</td><td>£12,728</td><td>£14,491</td><td>£50,562</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>25%</td><td>29%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>