<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>£34,860</td><td>£35,557</td><td>£36,446</td><td>£37,357</td><td>£38,291</td><td>£182,512</td></tr><tr><td>Total Expenses</td><td>£28,898</td><td>£29,059</td><td>£29,233</td><td>£29,412</td><td>£29,590</td><td>£146,192</td></tr><tr><td>Profit Before Tax</td><td>£5,963</td><td>£6,498</td><td>£7,213</td><td>£7,945</td><td>£8,701</td><td>£36,319</td></tr><tr><td>Profit After Tax      </td><td>£4,830</td><td>£5,264</td><td>£5,842</td><td>£6,436</td><td>£7,048</td><td>£29,419</td></tr><tr><td>Change In Property Value</td><td>£10,800</td><td>£11,016</td><td>£22,473</td><td>£29,214</td><td>£33,743</td><td>£107,246</td></tr><tr><td>Net Return</td><td>£15,630</td><td>£16,280</td><td>£28,315</td><td>£35,650</td><td>£40,790</td><td>£136,665</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>8%</td><td>11%</td><td>12%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>