<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>£23,304</td><td>£23,654</td><td>£24,245</td><td>£24,851</td><td>£25,597</td><td>£121,650</td></tr><tr><td>Total Expenses</td><td>£18,502</td><td>£18,548</td><td>£18,618</td><td>£18,690</td><td>£18,775</td><td>£93,134</td></tr><tr><td>Profit Before Tax</td><td>£4,802</td><td>£5,105</td><td>£5,627</td><td>£6,161</td><td>£6,821</td><td>£28,516</td></tr><tr><td>Profit After Tax      </td><td>£3,890</td><td>£4,135</td><td>£4,558</td><td>£4,990</td><td>£5,525</td><td>£23,098</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>£13,765</td><td>£14,257</td><td>£23,232</td><td>£28,842</td><td>£32,977</td><td>£113,073</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>