<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>£28,416</td><td>£28,842</td><td>£29,563</td><td>£30,302</td><td>£31,211</td><td>£148,335</td></tr><tr><td>Total Expenses</td><td>£23,296</td><td>£23,449</td><td>£23,624</td><td>£23,803</td><td>£23,995</td><td>£118,167</td></tr><tr><td>Profit Before Tax</td><td>£5,120</td><td>£5,393</td><td>£5,940</td><td>£6,500</td><td>£7,216</td><td>£30,169</td></tr><tr><td>Profit After Tax      </td><td>£4,147</td><td>£4,369</td><td>£4,811</td><td>£5,265</td><td>£5,845</td><td>£24,437</td></tr><tr><td>Change In Property Value</td><td>£9,875</td><td>£10,122</td><td>£18,675</td><td>£23,852</td><td>£27,451</td><td>£89,975</td></tr><tr><td>Net Return</td><td>£14,022</td><td>£14,491</td><td>£23,486</td><td>£29,117</td><td>£33,296</td><td>£114,412</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>23%</td><td>26%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>