<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>£14,628</td><td>£14,847</td><td>£15,219</td><td>£15,599</td><td>£16,067</td><td>£76,360</td></tr><tr><td>Total Expenses</td><td>£10,999</td><td>£11,067</td><td>£11,147</td><td>£11,229</td><td>£11,318</td><td>£55,761</td></tr><tr><td>Profit Before Tax</td><td>£3,629</td><td>£3,780</td><td>£4,072</td><td>£4,370</td><td>£4,749</td><td>£20,600</td></tr><tr><td>Profit After Tax      </td><td>£2,939</td><td>£3,062</td><td>£3,298</td><td>£3,540</td><td>£3,846</td><td>£16,686</td></tr><tr><td>Change In Property Value</td><td>£5,699</td><td>£5,869</td><td>£11,083</td><td>£12,756</td><td>£13,521</td><td>£48,929</td></tr><tr><td>Net Return</td><td>£8,638</td><td>£8,932</td><td>£14,381</td><td>£16,296</td><td>£17,368</td><td>£65,615</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>