<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>£29,232</td><td>£29,817</td><td>£30,562</td><td>£31,326</td><td>£32,109</td><td>£153,046</td></tr><tr><td>Total Expenses</td><td>£23,769</td><td>£23,873</td><td>£23,991</td><td>£24,111</td><td>£24,232</td><td>£119,976</td></tr><tr><td>Profit Before Tax</td><td>£5,463</td><td>£5,943</td><td>£6,571</td><td>£7,215</td><td>£7,877</td><td>£33,070</td></tr><tr><td>Profit After Tax      </td><td>£4,425</td><td>£4,814</td><td>£5,323</td><td>£5,844</td><td>£6,381</td><td>£26,787</td></tr><tr><td>Change In Property Value</td><td>£9,500</td><td>£9,690</td><td>£19,768</td><td>£25,698</td><td>£29,681</td><td>£94,337</td></tr><tr><td>Net Return</td><td>£13,925</td><td>£14,504</td><td>£25,090</td><td>£31,542</td><td>£36,062</td><td>£121,123</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>11%</td><td>13%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>