<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>£23,676</td><td>£24,031</td><td>£24,632</td><td>£25,248</td><td>£26,005</td><td>£123,592</td></tr><tr><td>Total Expenses</td><td>£21,898</td><td>£22,000</td><td>£22,121</td><td>£22,246</td><td>£22,383</td><td>£110,647</td></tr><tr><td>Profit Before Tax</td><td>£1,778</td><td>£2,032</td><td>£2,511</td><td>£3,002</td><td>£3,623</td><td>£12,945</td></tr><tr><td>Profit After Tax      </td><td>£1,440</td><td>£1,646</td><td>£2,034</td><td>£2,432</td><td>£2,934</td><td>£10,485</td></tr><tr><td>Change In Property Value</td><td>£12,600</td><td>£12,978</td><td>£24,507</td><td>£28,205</td><td>£29,897</td><td>£108,187</td></tr><tr><td>Net Return</td><td>£14,040</td><td>£14,624</td><td>£26,540</td><td>£30,637</td><td>£32,832</td><td>£118,673</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>88%</td></tr></tbody></table></div></div></template></turbo-stream>