<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>£29,316</td><td>£29,756</td><td>£30,500</td><td>£31,262</td><td>£32,200</td><td>£153,033</td></tr><tr><td>Total Expenses</td><td>£26,994</td><td>£27,116</td><td>£27,265</td><td>£27,416</td><td>£27,583</td><td>£136,374</td></tr><tr><td>Profit Before Tax</td><td>£2,322</td><td>£2,639</td><td>£3,235</td><td>£3,846</td><td>£4,617</td><td>£16,660</td></tr><tr><td>Profit After Tax      </td><td>£1,881</td><td>£2,138</td><td>£2,620</td><td>£3,115</td><td>£3,740</td><td>£13,494</td></tr><tr><td>Change In Property Value</td><td>£15,600</td><td>£16,068</td><td>£30,342</td><td>£34,921</td><td>£37,016</td><td>£133,946</td></tr><tr><td>Net Return</td><td>£17,481</td><td>£18,206</td><td>£32,962</td><td>£38,036</td><td>£40,756</td><td>£147,440</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>86%</td></tr></tbody></table></div></div></template></turbo-stream>