<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>£21,324</td><td>£21,644</td><td>£22,185</td><td>£22,740</td><td>£23,422</td><td>£111,314</td></tr><tr><td>Total Expenses</td><td>£18,019</td><td>£18,097</td><td>£18,194</td><td>£18,293</td><td>£18,404</td><td>£91,006</td></tr><tr><td>Profit Before Tax</td><td>£3,305</td><td>£3,547</td><td>£3,991</td><td>£4,447</td><td>£5,018</td><td>£20,308</td></tr><tr><td>Profit After Tax      </td><td>£2,677</td><td>£2,873</td><td>£3,233</td><td>£3,602</td><td>£4,064</td><td>£16,450</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,815</td><td>£20,422</td><td>£23,504</td><td>£24,914</td><td>£90,156</td></tr><tr><td>Net Return</td><td>£13,177</td><td>£13,688</td><td>£23,655</td><td>£27,106</td><td>£28,979</td><td>£106,606</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>