<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>£41,964</td><td>£42,803</td><td>£43,873</td><td>£44,970</td><td>£46,094</td><td>£219,705</td></tr><tr><td>Total Expenses</td><td>£35,985</td><td>£36,207</td><td>£36,443</td><td>£36,684</td><td>£36,925</td><td>£182,244</td></tr><tr><td>Profit Before Tax</td><td>£5,979</td><td>£6,596</td><td>£7,430</td><td>£8,286</td><td>£9,170</td><td>£37,461</td></tr><tr><td>Profit After Tax      </td><td>£4,843</td><td>£5,343</td><td>£6,019</td><td>£6,712</td><td>£7,428</td><td>£30,344</td></tr><tr><td>Change In Property Value</td><td>£13,000</td><td>£13,260</td><td>£27,050</td><td>£35,166</td><td>£40,616</td><td>£129,092</td></tr><tr><td>Net Return</td><td>£17,843</td><td>£18,603</td><td>£33,069</td><td>£41,877</td><td>£48,044</td><td>£159,436</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>11%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>