<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>£23,952</td><td>£24,311</td><td>£24,919</td><td>£25,542</td><td>£26,308</td><td>£125,033</td></tr><tr><td>Total Expenses</td><td>£22,153</td><td>£22,256</td><td>£22,379</td><td>£22,504</td><td>£22,643</td><td>£111,935</td></tr><tr><td>Profit Before Tax</td><td>£1,799</td><td>£2,056</td><td>£2,540</td><td>£3,038</td><td>£3,665</td><td>£13,098</td></tr><tr><td>Profit After Tax      </td><td>£1,457</td><td>£1,665</td><td>£2,058</td><td>£2,460</td><td>£2,969</td><td>£10,610</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£13,133</td><td>£24,799</td><td>£28,541</td><td>£30,253</td><td>£109,475</td></tr><tr><td>Net Return</td><td>£14,207</td><td>£14,798</td><td>£26,856</td><td>£31,001</td><td>£33,222</td><td>£120,085</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>87%</td></tr></tbody></table></div></div></template></turbo-stream>