<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>£11,244</td><td>£11,413</td><td>£11,698</td><td>£11,990</td><td>£12,350</td><td>£58,695</td></tr><tr><td>Total Expenses</td><td>£9,074</td><td>£9,137</td><td>£9,208</td><td>£9,281</td><td>£9,360</td><td>£46,059</td></tr><tr><td>Profit Before Tax</td><td>£2,170</td><td>£2,276</td><td>£2,490</td><td>£2,709</td><td>£2,990</td><td>£12,636</td></tr><tr><td>Profit After Tax      </td><td>£1,758</td><td>£1,844</td><td>£2,017</td><td>£2,195</td><td>£2,422</td><td>£10,235</td></tr><tr><td>Change In Property Value</td><td>£4,499</td><td>£4,633</td><td>£8,750</td><td>£10,070</td><td>£10,674</td><td>£38,625</td></tr><tr><td>Net Return</td><td>£6,256</td><td>£6,477</td><td>£10,766</td><td>£12,264</td><td>£13,096</td><td>£48,861</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>27%</td><td>28%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>