<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>£24,804</td><td>£25,176</td><td>£25,805</td><td>£26,451</td><td>£27,244</td><td>£129,480</td></tr><tr><td>Total Expenses</td><td>£22,024</td><td>£22,073</td><td>£22,147</td><td>£22,222</td><td>£22,312</td><td>£110,779</td></tr><tr><td>Profit Before Tax</td><td>£2,780</td><td>£3,103</td><td>£3,659</td><td>£4,228</td><td>£4,932</td><td>£18,701</td></tr><tr><td>Profit After Tax      </td><td>£2,251</td><td>£2,513</td><td>£2,964</td><td>£3,425</td><td>£3,995</td><td>£15,148</td></tr><tr><td>Change In Property Value</td><td>£9,600</td><td>£9,792</td><td>£19,976</td><td>£25,968</td><td>£27,267</td><td>£92,603</td></tr><tr><td>Net Return</td><td>£11,851</td><td>£12,305</td><td>£22,939</td><td>£29,393</td><td>£31,262</td><td>£107,751</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>20%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>