<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>£22,056</td><td>£22,387</td><td>£22,947</td><td>£23,520</td><td>£24,226</td><td>£115,135</td></tr><tr><td>Total Expenses</td><td>£18,092</td><td>£18,171</td><td>£18,270</td><td>£18,371</td><td>£18,484</td><td>£91,388</td></tr><tr><td>Profit Before Tax</td><td>£3,964</td><td>£4,216</td><td>£4,677</td><td>£5,149</td><td>£5,741</td><td>£23,747</td></tr><tr><td>Profit After Tax      </td><td>£3,211</td><td>£3,415</td><td>£3,788</td><td>£4,171</td><td>£4,651</td><td>£19,235</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£7,140</td><td>£14,566</td><td>£18,935</td><td>£19,882</td><td>£67,523</td></tr><tr><td>Net Return</td><td>£10,211</td><td>£10,555</td><td>£18,354</td><td>£23,106</td><td>£24,533</td><td>£86,758</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>22%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>