<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>£17,700</td><td>£17,965</td><td>£18,415</td><td>£18,875</td><td>£19,441</td><td>£92,396</td></tr><tr><td>Total Expenses</td><td>£12,945</td><td>£13,017</td><td>£13,105</td><td>£13,195</td><td>£13,294</td><td>£65,557</td></tr><tr><td>Profit Before Tax</td><td>£4,755</td><td>£4,948</td><td>£5,309</td><td>£5,680</td><td>£6,147</td><td>£26,839</td></tr><tr><td>Profit After Tax      </td><td>£3,852</td><td>£4,008</td><td>£4,301</td><td>£4,601</td><td>£4,979</td><td>£21,740</td></tr><tr><td>Change In Property Value</td><td>£6,938</td><td>£7,146</td><td>£13,493</td><td>£15,530</td><td>£16,461</td><td>£59,567</td></tr><tr><td>Net Return</td><td>£10,789</td><td>£11,154</td><td>£17,794</td><td>£20,130</td><td>£21,440</td><td>£81,307</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>29%</td><td>30%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>