<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>£22,596</td><td>£23,048</td><td>£23,624</td><td>£24,215</td><td>£24,820</td><td>£118,303</td></tr><tr><td>Total Expenses</td><td>£18,906</td><td>£19,015</td><td>£19,131</td><td>£19,251</td><td>£19,370</td><td>£95,673</td></tr><tr><td>Profit Before Tax</td><td>£3,690</td><td>£4,033</td><td>£4,493</td><td>£4,964</td><td>£5,450</td><td>£22,630</td></tr><tr><td>Profit After Tax      </td><td>£2,989</td><td>£3,267</td><td>£3,639</td><td>£4,021</td><td>£4,414</td><td>£18,330</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>£9,989</td><td>£10,407</td><td>£18,205</td><td>£22,956</td><td>£26,284</td><td>£87,841</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</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>45%</td></tr></tbody></table></div></div></template></turbo-stream>