<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>£36,636</td><td>£37,186</td><td>£38,115</td><td>£39,068</td><td>£40,240</td><td>£191,245</td></tr><tr><td>Total Expenses</td><td>£32,652</td><td>£32,781</td><td>£32,943</td><td>£33,108</td><td>£33,294</td><td>£164,777</td></tr><tr><td>Profit Before Tax</td><td>£3,984</td><td>£4,405</td><td>£5,173</td><td>£5,960</td><td>£6,947</td><td>£26,467</td></tr><tr><td>Profit After Tax      </td><td>£3,227</td><td>£3,568</td><td>£4,190</td><td>£4,828</td><td>£5,627</td><td>£21,439</td></tr><tr><td>Change In Property Value</td><td>£19,500</td><td>£20,085</td><td>£37,927</td><td>£43,651</td><td>£46,270</td><td>£167,433</td></tr><tr><td>Net Return</td><td>£22,727</td><td>£23,653</td><td>£42,117</td><td>£48,478</td><td>£51,896</td><td>£188,871</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>22%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>