<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>£24,372</td><td>£24,738</td><td>£25,356</td><td>£25,990</td><td>£26,770</td><td>£127,225</td></tr><tr><td>Total Expenses</td><td>£20,307</td><td>£20,390</td><td>£20,495</td><td>£20,602</td><td>£20,722</td><td>£102,516</td></tr><tr><td>Profit Before Tax</td><td>£4,065</td><td>£4,348</td><td>£4,861</td><td>£5,388</td><td>£6,047</td><td>£24,709</td></tr><tr><td>Profit After Tax      </td><td>£3,292</td><td>£3,522</td><td>£3,938</td><td>£4,364</td><td>£4,898</td><td>£20,015</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£12,360</td><td>£23,340</td><td>£26,862</td><td>£28,474</td><td>£103,035</td></tr><tr><td>Net Return</td><td>£15,292</td><td>£15,882</td><td>£27,278</td><td>£31,226</td><td>£33,372</td><td>£123,050</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</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>