<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>£31,476</td><td>£31,948</td><td>£32,747</td><td>£33,566</td><td>£34,572</td><td>£164,309</td></tr><tr><td>Total Expenses</td><td>£26,969</td><td>£27,062</td><td>£27,185</td><td>£27,311</td><td>£27,454</td><td>£135,980</td></tr><tr><td>Profit Before Tax</td><td>£4,507</td><td>£4,886</td><td>£5,562</td><td>£6,255</td><td>£7,119</td><td>£28,329</td></tr><tr><td>Profit After Tax      </td><td>£3,651</td><td>£3,958</td><td>£4,505</td><td>£5,066</td><td>£5,766</td><td>£22,946</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£8,374</td><td>£19,832</td><td>£26,391</td><td>£30,642</td><td>£93,488</td></tr><tr><td>Net Return</td><td>£11,901</td><td>£12,331</td><td>£24,337</td><td>£31,457</td><td>£36,408</td><td>£116,435</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>13%</td><td>17%</td><td>20%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>