<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>£24,804</td><td>£25,176</td><td>£25,805</td><td>£26,451</td><td>£27,244</td><td>£129,480</td></tr><tr><td>Total Expenses</td><td>£22,917</td><td>£23,023</td><td>£23,150</td><td>£23,280</td><td>£23,423</td><td>£115,794</td></tr><tr><td>Profit Before Tax</td><td>£1,887</td><td>£2,153</td><td>£2,655</td><td>£3,171</td><td>£3,821</td><td>£13,687</td></tr><tr><td>Profit After Tax      </td><td>£1,528</td><td>£1,744</td><td>£2,151</td><td>£2,568</td><td>£3,095</td><td>£11,086</td></tr><tr><td>Change In Property Value</td><td>£13,200</td><td>£13,596</td><td>£25,674</td><td>£29,548</td><td>£31,321</td><td>£113,339</td></tr><tr><td>Net Return</td><td>£14,728</td><td>£15,340</td><td>£27,825</td><td>£32,116</td><td>£34,416</td><td>£124,425</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</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>87%</td></tr></tbody></table></div></div></template></turbo-stream>