<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>£16,044</td><td>£16,285</td><td>£16,692</td><td>£17,109</td><td>£17,622</td><td>£83,752</td></tr><tr><td>Total Expenses</td><td>£14,039</td><td>£14,109</td><td>£14,192</td><td>£14,278</td><td>£14,372</td><td>£70,990</td></tr><tr><td>Profit Before Tax</td><td>£2,005</td><td>£2,176</td><td>£2,499</td><td>£2,831</td><td>£3,250</td><td>£12,762</td></tr><tr><td>Profit After Tax      </td><td>£1,624</td><td>£1,762</td><td>£2,024</td><td>£2,293</td><td>£2,633</td><td>£10,337</td></tr><tr><td>Change In Property Value</td><td>£6,575</td><td>£6,739</td><td>£12,434</td><td>£15,881</td><td>£18,277</td><td>£59,906</td></tr><tr><td>Net Return</td><td>£8,199</td><td>£8,502</td><td>£14,458</td><td>£18,174</td><td>£20,910</td><td>£70,243</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>