<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>£20,856</td><td>£21,169</td><td>£21,698</td><td>£22,241</td><td>£22,908</td><td>£108,871</td></tr><tr><td>Total Expenses</td><td>£19,351</td><td>£19,442</td><td>£19,551</td><td>£19,662</td><td>£19,783</td><td>£97,789</td></tr><tr><td>Profit Before Tax</td><td>£1,505</td><td>£1,727</td><td>£2,147</td><td>£2,579</td><td>£3,124</td><td>£11,082</td></tr><tr><td>Profit After Tax      </td><td>£1,219</td><td>£1,399</td><td>£1,739</td><td>£2,089</td><td>£2,531</td><td>£8,977</td></tr><tr><td>Change In Property Value</td><td>£11,100</td><td>£11,433</td><td>£21,589</td><td>£24,847</td><td>£26,338</td><td>£95,308</td></tr><tr><td>Net Return</td><td>£12,319</td><td>£12,832</td><td>£23,329</td><td>£26,936</td><td>£28,869</td><td>£104,284</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</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>88%</td></tr></tbody></table></div></div></template></turbo-stream>