<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>£20,664</td><td>£21,077</td><td>£21,604</td><td>£22,144</td><td>£22,698</td><td>£108,188</td></tr><tr><td>Total Expenses</td><td>£16,631</td><td>£16,716</td><td>£16,809</td><td>£16,904</td><td>£16,999</td><td>£84,058</td></tr><tr><td>Profit Before Tax</td><td>£4,033</td><td>£4,362</td><td>£4,796</td><td>£5,241</td><td>£5,699</td><td>£24,130</td></tr><tr><td>Profit After Tax      </td><td>£3,266</td><td>£3,533</td><td>£3,884</td><td>£4,245</td><td>£4,616</td><td>£19,545</td></tr><tr><td>Change In Property Value</td><td>£6,400</td><td>£6,528</td><td>£13,317</td><td>£17,312</td><td>£19,996</td><td>£63,553</td></tr><tr><td>Net Return</td><td>£9,666</td><td>£10,061</td><td>£17,202</td><td>£21,557</td><td>£24,612</td><td>£83,098</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>12%</td><td>14%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>