<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>£22,548</td><td>£22,886</td><td>£23,458</td><td>£24,045</td><td>£24,766</td><td>£117,704</td></tr><tr><td>Total Expenses</td><td>£20,125</td><td>£20,205</td><td>£20,305</td><td>£20,407</td><td>£20,522</td><td>£101,564</td></tr><tr><td>Profit Before Tax</td><td>£2,423</td><td>£2,682</td><td>£3,154</td><td>£3,638</td><td>£4,244</td><td>£16,140</td></tr><tr><td>Profit After Tax      </td><td>£1,963</td><td>£2,172</td><td>£2,554</td><td>£2,946</td><td>£3,438</td><td>£13,073</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£12,360</td><td>£23,340</td><td>£26,862</td><td>£28,474</td><td>£103,035</td></tr><tr><td>Net Return</td><td>£13,963</td><td>£14,532</td><td>£25,894</td><td>£29,808</td><td>£31,911</td><td>£116,109</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</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>20%</td><td>23%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>