<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>£15,600</td><td>£15,912</td><td>£16,310</td><td>£16,718</td><td>£17,135</td><td>£81,675</td></tr><tr><td>Total Expenses</td><td>£13,082</td><td>£13,159</td><td>£13,242</td><td>£13,327</td><td>£13,411</td><td>£66,221</td></tr><tr><td>Profit Before Tax</td><td>£2,518</td><td>£2,753</td><td>£3,068</td><td>£3,391</td><td>£3,724</td><td>£15,454</td></tr><tr><td>Profit After Tax      </td><td>£2,040</td><td>£2,230</td><td>£2,485</td><td>£2,747</td><td>£3,017</td><td>£12,518</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,896</td><td>£9,988</td><td>£12,984</td><td>£14,997</td><td>£47,665</td></tr><tr><td>Net Return</td><td>£6,840</td><td>£7,126</td><td>£12,473</td><td>£15,731</td><td>£18,014</td><td>£60,183</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>13%</td><td>15%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>