<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>£29,580</td><td>£30,024</td><td>£30,774</td><td>£31,544</td><td>£32,490</td><td>£154,412</td></tr><tr><td>Total Expenses</td><td>£23,692</td><td>£23,748</td><td>£23,834</td><td>£23,922</td><td>£24,027</td><td>£119,223</td></tr><tr><td>Profit Before Tax</td><td>£5,888</td><td>£6,276</td><td>£6,940</td><td>£7,622</td><td>£8,463</td><td>£35,188</td></tr><tr><td>Profit After Tax      </td><td>£4,769</td><td>£5,083</td><td>£5,622</td><td>£6,174</td><td>£6,855</td><td>£28,503</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£13,069</td><td>£24,112</td><td>£30,796</td><td>£35,444</td><td>£116,170</td></tr><tr><td>Net Return</td><td>£17,519</td><td>£18,152</td><td>£29,734</td><td>£36,970</td><td>£42,299</td><td>£144,673</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>22%</td><td>25%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>