<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>£19,500</td><td>£19,792</td><td>£20,287</td><td>£20,794</td><td>£21,418</td><td>£101,793</td></tr><tr><td>Total Expenses</td><td>£16,842</td><td>£16,918</td><td>£17,010</td><td>£17,105</td><td>£17,210</td><td>£85,084</td></tr><tr><td>Profit Before Tax</td><td>£2,658</td><td>£2,875</td><td>£3,277</td><td>£3,690</td><td>£4,209</td><td>£16,708</td></tr><tr><td>Profit After Tax      </td><td>£2,153</td><td>£2,329</td><td>£2,655</td><td>£2,989</td><td>£3,409</td><td>£13,534</td></tr><tr><td>Change In Property Value</td><td>£9,749</td><td>£10,041</td><td>£18,961</td><td>£21,822</td><td>£23,131</td><td>£83,703</td></tr><tr><td>Net Return</td><td>£11,901</td><td>£12,370</td><td>£21,615</td><td>£24,811</td><td>£26,540</td><td>£97,237</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>