<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>£40,152</td><td>£40,754</td><td>£41,773</td><td>£42,817</td><td>£44,102</td><td>£209,599</td></tr><tr><td>Total Expenses</td><td>£36,255</td><td>£36,327</td><td>£36,440</td><td>£36,555</td><td>£36,694</td><td>£182,271</td></tr><tr><td>Profit Before Tax</td><td>£3,897</td><td>£4,427</td><td>£5,334</td><td>£6,263</td><td>£7,408</td><td>£27,328</td></tr><tr><td>Profit After Tax      </td><td>£3,156</td><td>£3,586</td><td>£4,320</td><td>£5,073</td><td>£6,000</td><td>£22,136</td></tr><tr><td>Change In Property Value</td><td>£20,000</td><td>£20,500</td><td>£37,823</td><td>£48,308</td><td>£55,598</td><td>£182,228</td></tr><tr><td>Net Return</td><td>£23,156</td><td>£24,086</td><td>£42,143</td><td>£53,380</td><td>£61,598</td><td>£204,364</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>23%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>