<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>£26,496</td><td>£26,893</td><td>£27,566</td><td>£28,255</td><td>£29,103</td><td>£138,313</td></tr><tr><td>Total Expenses</td><td>£24,446</td><td>£24,558</td><td>£24,693</td><td>£24,831</td><td>£24,983</td><td>£123,510</td></tr><tr><td>Profit Before Tax</td><td>£2,050</td><td>£2,335</td><td>£2,873</td><td>£3,424</td><td>£4,120</td><td>£14,802</td></tr><tr><td>Profit After Tax      </td><td>£1,661</td><td>£1,892</td><td>£2,327</td><td>£2,773</td><td>£3,337</td><td>£11,990</td></tr><tr><td>Change In Property Value</td><td>£14,100</td><td>£14,523</td><td>£27,424</td><td>£31,563</td><td>£33,457</td><td>£121,067</td></tr><tr><td>Net Return</td><td>£15,761</td><td>£16,415</td><td>£29,751</td><td>£34,336</td><td>£36,794</td><td>£133,057</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>10%</td><td>11%</td><td>19%</td><td>22%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>