<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>£21,432</td><td>£21,861</td><td>£22,407</td><td>£22,967</td><td>£23,542</td><td>£112,209</td></tr><tr><td>Total Expenses</td><td>£18,029</td><td>£18,118</td><td>£18,216</td><td>£18,316</td><td>£18,416</td><td>£91,095</td></tr><tr><td>Profit Before Tax</td><td>£3,403</td><td>£3,742</td><td>£4,191</td><td>£4,652</td><td>£5,126</td><td>£21,113</td></tr><tr><td>Profit After Tax      </td><td>£2,756</td><td>£3,031</td><td>£3,395</td><td>£3,768</td><td>£4,152</td><td>£17,102</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£7,140</td><td>£14,566</td><td>£18,935</td><td>£21,870</td><td>£69,511</td></tr><tr><td>Net Return</td><td>£9,756</td><td>£10,171</td><td>£17,960</td><td>£22,703</td><td>£26,022</td><td>£86,613</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>9%</td><td>12%</td><td>13%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>