<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>£28,500</td><td>£28,927</td><td>£29,651</td><td>£30,392</td><td>£31,304</td><td>£148,774</td></tr><tr><td>Total Expenses</td><td>£22,196</td><td>£22,250</td><td>£22,333</td><td>£22,418</td><td>£22,520</td><td>£111,716</td></tr><tr><td>Profit Before Tax</td><td>£6,304</td><td>£6,678</td><td>£7,318</td><td>£7,974</td><td>£8,784</td><td>£37,058</td></tr><tr><td>Profit After Tax      </td><td>£5,107</td><td>£5,409</td><td>£5,927</td><td>£6,459</td><td>£7,115</td><td>£30,017</td></tr><tr><td>Change In Property Value</td><td>£4,750</td><td>£4,798</td><td>£14,536</td><td>£19,963</td><td>£23,357</td><td>£67,404</td></tr><tr><td>Net Return</td><td>£9,857</td><td>£10,206</td><td>£20,464</td><td>£26,422</td><td>£30,472</td><td>£97,421</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>