<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>£22,536</td><td>£22,874</td><td>£23,446</td><td>£24,032</td><td>£24,753</td><td>£117,641</td></tr><tr><td>Total Expenses</td><td>£20,568</td><td>£20,613</td><td>£20,681</td><td>£20,750</td><td>£20,833</td><td>£103,445</td></tr><tr><td>Profit Before Tax</td><td>£1,968</td><td>£2,261</td><td>£2,765</td><td>£3,282</td><td>£3,920</td><td>£14,196</td></tr><tr><td>Profit After Tax      </td><td>£1,594</td><td>£1,831</td><td>£2,240</td><td>£2,658</td><td>£3,175</td><td>£11,498</td></tr><tr><td>Change In Property Value</td><td>£11,225</td><td>£11,506</td><td>£21,228</td><td>£27,113</td><td>£31,204</td><td>£102,275</td></tr><tr><td>Net Return</td><td>£12,819</td><td>£13,337</td><td>£23,468</td><td>£29,771</td><td>£34,379</td><td>£113,774</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>24%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>