<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>£30,000</td><td>£30,450</td><td>£31,211</td><td>£31,992</td><td>£32,951</td><td>£156,604</td></tr><tr><td>Total Expenses</td><td>£23,338</td><td>£23,394</td><td>£23,481</td><td>£23,570</td><td>£23,676</td><td>£117,459</td></tr><tr><td>Profit Before Tax</td><td>£6,663</td><td>£7,056</td><td>£7,730</td><td>£8,422</td><td>£9,275</td><td>£39,145</td></tr><tr><td>Profit After Tax      </td><td>£5,397</td><td>£5,715</td><td>£6,262</td><td>£6,822</td><td>£7,513</td><td>£31,708</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,050</td><td>£15,302</td><td>£21,014</td><td>£24,586</td><td>£70,952</td></tr><tr><td>Net Return</td><td>£10,397</td><td>£10,765</td><td>£21,563</td><td>£27,836</td><td>£32,099</td><td>£102,660</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>13%</td><td>17%</td><td>20%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>