<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>£51,648</td><td>£52,681</td><td>£53,998</td><td>£55,348</td><td>£56,732</td><td>£270,407</td></tr><tr><td>Total Expenses</td><td>£42,570</td><td>£42,803</td><td>£43,057</td><td>£43,316</td><td>£43,575</td><td>£215,321</td></tr><tr><td>Profit Before Tax</td><td>£9,078</td><td>£9,878</td><td>£10,941</td><td>£12,032</td><td>£13,156</td><td>£55,085</td></tr><tr><td>Profit After Tax      </td><td>£7,353</td><td>£8,001</td><td>£8,862</td><td>£9,746</td><td>£10,657</td><td>£44,619</td></tr><tr><td>Change In Property Value</td><td>£16,000</td><td>£16,320</td><td>£33,293</td><td>£43,281</td><td>£49,989</td><td>£158,883</td></tr><tr><td>Net Return</td><td>£23,353</td><td>£24,321</td><td>£42,155</td><td>£53,026</td><td>£60,646</td><td>£203,502</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>5%</td><td>8%</td><td>10%</td><td>11%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>