<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>£22,800</td><td>£23,256</td><td>£23,837</td><td>£24,433</td><td>£25,044</td><td>£119,371</td></tr><tr><td>Total Expenses</td><td>£17,857</td><td>£17,914</td><td>£17,982</td><td>£18,053</td><td>£18,125</td><td>£89,930</td></tr><tr><td>Profit Before Tax</td><td>£4,944</td><td>£5,342</td><td>£5,855</td><td>£6,380</td><td>£6,919</td><td>£29,440</td></tr><tr><td>Profit After Tax      </td><td>£4,004</td><td>£4,327</td><td>£4,742</td><td>£5,168</td><td>£5,605</td><td>£23,847</td></tr><tr><td>Change In Property Value</td><td>£11,400</td><td>£11,742</td><td>£20,157</td><td>£25,398</td><td>£26,922</td><td>£95,619</td></tr><tr><td>Net Return</td><td>£15,404</td><td>£16,069</td><td>£24,900</td><td>£30,566</td><td>£32,527</td><td>£119,466</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>11%</td><td>12%</td><td>18%</td><td>22%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>