<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>£16,800</td><td>£17,052</td><td>£17,478</td><td>£17,915</td><td>£18,453</td><td>£87,698</td></tr><tr><td>Total Expenses</td><td>£10,115</td><td>£10,152</td><td>£10,205</td><td>£10,260</td><td>£10,324</td><td>£51,055</td></tr><tr><td>Profit Before Tax</td><td>£6,685</td><td>£6,900</td><td>£7,273</td><td>£7,656</td><td>£8,129</td><td>£36,643</td></tr><tr><td>Profit After Tax      </td><td>£5,415</td><td>£5,589</td><td>£5,891</td><td>£6,201</td><td>£6,584</td><td>£29,681</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,125</td><td>£9,456</td><td>£12,077</td><td>£13,899</td><td>£45,557</td></tr><tr><td>Net Return</td><td>£10,415</td><td>£10,714</td><td>£15,347</td><td>£18,278</td><td>£20,484</td><td>£75,237</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>49%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>25%</td><td>30%</td><td>34%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>