<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>£19,368</td><td>£19,755</td><td>£20,249</td><td>£20,755</td><td>£21,274</td><td>£101,402</td></tr><tr><td>Total Expenses</td><td>£16,672</td><td>£16,776</td><td>£16,886</td><td>£16,999</td><td>£17,112</td><td>£84,446</td></tr><tr><td>Profit Before Tax</td><td>£2,696</td><td>£2,979</td><td>£3,363</td><td>£3,756</td><td>£4,163</td><td>£16,957</td></tr><tr><td>Profit After Tax      </td><td>£2,184</td><td>£2,413</td><td>£2,724</td><td>£3,043</td><td>£3,372</td><td>£13,735</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,120</td><td>£12,485</td><td>£16,230</td><td>£18,746</td><td>£59,581</td></tr><tr><td>Net Return</td><td>£8,184</td><td>£8,533</td><td>£15,209</td><td>£19,273</td><td>£22,118</td><td>£73,316</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>10%</td><td>12%</td><td>14%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>