<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>£32,700</td><td>£33,190</td><td>£34,020</td><td>£34,871</td><td>£35,917</td><td>£170,698</td></tr><tr><td>Total Expenses</td><td>£26,893</td><td>£26,988</td><td>£27,114</td><td>£27,243</td><td>£27,390</td><td>£135,627</td></tr><tr><td>Profit Before Tax</td><td>£5,807</td><td>£6,203</td><td>£6,906</td><td>£7,628</td><td>£8,527</td><td>£35,071</td></tr><tr><td>Profit After Tax      </td><td>£4,704</td><td>£5,024</td><td>£5,594</td><td>£6,179</td><td>£6,907</td><td>£28,407</td></tr><tr><td>Change In Property Value</td><td>£5,450</td><td>£5,505</td><td>£16,679</td><td>£22,905</td><td>£26,799</td><td>£77,338</td></tr><tr><td>Net Return</td><td>£10,154</td><td>£10,529</td><td>£22,273</td><td>£29,084</td><td>£33,706</td><td>£105,745</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>12%</td><td>16%</td><td>19%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>