<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>£11,100</td><td>£11,266</td><td>£11,548</td><td>£11,837</td><td>£12,192</td><td>£57,944</td></tr><tr><td>Total Expenses</td><td>£8,188</td><td>£8,251</td><td>£8,322</td><td>£8,395</td><td>£8,473</td><td>£41,630</td></tr><tr><td>Profit Before Tax</td><td>£2,912</td><td>£3,015</td><td>£3,226</td><td>£3,442</td><td>£3,719</td><td>£16,314</td></tr><tr><td>Profit After Tax      </td><td>£2,358</td><td>£2,443</td><td>£2,613</td><td>£2,788</td><td>£3,012</td><td>£13,214</td></tr><tr><td>Change In Property Value</td><td>£3,840</td><td>£3,955</td><td>£7,469</td><td>£8,596</td><td>£9,112</td><td>£32,971</td></tr><tr><td>Net Return</td><td>£6,198</td><td>£6,398</td><td>£10,082</td><td>£11,384</td><td>£12,124</td><td>£46,186</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>26%</td><td>29%</td><td>31%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>