<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>£21,996</td><td>£22,326</td><td>£22,884</td><td>£23,456</td><td>£24,160</td><td>£114,822</td></tr><tr><td>Total Expenses</td><td>£20,382</td><td>£20,477</td><td>£20,591</td><td>£20,707</td><td>£20,835</td><td>£102,992</td></tr><tr><td>Profit Before Tax</td><td>£1,614</td><td>£1,849</td><td>£2,293</td><td>£2,749</td><td>£3,325</td><td>£11,831</td></tr><tr><td>Profit After Tax      </td><td>£1,308</td><td>£1,498</td><td>£1,858</td><td>£2,227</td><td>£2,693</td><td>£9,583</td></tr><tr><td>Change In Property Value</td><td>£11,707</td><td>£12,058</td><td>£22,769</td><td>£26,206</td><td>£27,778</td><td>£100,518</td></tr><tr><td>Net Return</td><td>£13,014</td><td>£13,556</td><td>£24,627</td><td>£28,432</td><td>£30,471</td><td>£110,100</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>