<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>£20,988</td><td>£21,408</td><td>£21,943</td><td>£22,492</td><td>£23,054</td><td>£109,884</td></tr><tr><td>Total Expenses</td><td>£17,475</td><td>£17,574</td><td>£17,681</td><td>£17,790</td><td>£17,900</td><td>£88,420</td></tr><tr><td>Profit Before Tax</td><td>£3,513</td><td>£3,834</td><td>£4,262</td><td>£4,701</td><td>£5,154</td><td>£21,464</td></tr><tr><td>Profit After Tax      </td><td>£2,845</td><td>£3,105</td><td>£3,452</td><td>£3,808</td><td>£4,175</td><td>£17,386</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£6,630</td><td>£13,525</td><td>£17,583</td><td>£20,308</td><td>£64,546</td></tr><tr><td>Net Return</td><td>£9,345</td><td>£9,735</td><td>£16,977</td><td>£21,391</td><td>£24,483</td><td>£81,932</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>10%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>6%</td><td>10%</td><td>12%</td><td>14%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>