<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>£16,200</td><td>£16,443</td><td>£16,854</td><td>£17,275</td><td>£17,794</td><td>£84,566</td></tr><tr><td>Total Expenses</td><td>£13,539</td><td>£13,609</td><td>£13,693</td><td>£13,779</td><td>£13,874</td><td>£68,494</td></tr><tr><td>Profit Before Tax</td><td>£2,661</td><td>£2,834</td><td>£3,161</td><td>£3,496</td><td>£3,920</td><td>£16,073</td></tr><tr><td>Profit After Tax      </td><td>£2,156</td><td>£2,295</td><td>£2,560</td><td>£2,832</td><td>£3,175</td><td>£13,019</td></tr><tr><td>Change In Property Value</td><td>£6,250</td><td>£6,406</td><td>£11,820</td><td>£15,096</td><td>£17,374</td><td>£56,946</td></tr><tr><td>Net Return</td><td>£8,406</td><td>£8,702</td><td>£14,380</td><td>£17,928</td><td>£20,550</td><td>£69,965</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>24%</td><td>27%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>