<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>£37,776</td><td>£38,532</td><td>£39,495</td><td>£40,482</td><td>£41,494</td><td>£197,779</td></tr><tr><td>Total Expenses</td><td>£32,597</td><td>£32,802</td><td>£33,019</td><td>£33,241</td><td>£33,462</td><td>£165,121</td></tr><tr><td>Profit Before Tax</td><td>£5,179</td><td>£5,729</td><td>£6,476</td><td>£7,241</td><td>£8,033</td><td>£32,658</td></tr><tr><td>Profit After Tax      </td><td>£4,195</td><td>£4,641</td><td>£5,245</td><td>£5,866</td><td>£6,506</td><td>£26,453</td></tr><tr><td>Change In Property Value</td><td>£11,700</td><td>£11,934</td><td>£24,345</td><td>£31,649</td><td>£36,555</td><td>£116,183</td></tr><tr><td>Net Return</td><td>£15,895</td><td>£16,575</td><td>£29,591</td><td>£37,515</td><td>£43,061</td><td>£142,636</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>8%</td><td>10%</td><td>12%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>