<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>£21,528</td><td>£21,851</td><td>£22,397</td><td>£22,957</td><td>£23,646</td><td>£112,379</td></tr><tr><td>Total Expenses</td><td>£19,960</td><td>£20,053</td><td>£20,165</td><td>£20,279</td><td>£20,404</td><td>£100,860</td></tr><tr><td>Profit Before Tax</td><td>£1,568</td><td>£1,798</td><td>£2,233</td><td>£2,678</td><td>£3,242</td><td>£11,519</td></tr><tr><td>Profit After Tax      </td><td>£1,270</td><td>£1,456</td><td>£1,808</td><td>£2,169</td><td>£2,626</td><td>£9,330</td></tr><tr><td>Change In Property Value</td><td>£11,459</td><td>£11,802</td><td>£22,287</td><td>£25,650</td><td>£27,189</td><td>£98,386</td></tr><tr><td>Net Return</td><td>£12,729</td><td>£13,259</td><td>£24,095</td><td>£27,819</td><td>£29,815</td><td>£107,716</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>20%</td><td>23%</td><td>24%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>