<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>£23,700</td><td>£24,174</td><td>£24,778</td><td>£25,398</td><td>£26,033</td><td>£124,083</td></tr><tr><td>Total Expenses</td><td>£20,042</td><td>£20,135</td><td>£20,238</td><td>£20,344</td><td>£20,450</td><td>£101,210</td></tr><tr><td>Profit Before Tax</td><td>£3,658</td><td>£4,039</td><td>£4,540</td><td>£5,054</td><td>£5,582</td><td>£22,873</td></tr><tr><td>Profit After Tax      </td><td>£2,963</td><td>£3,272</td><td>£3,677</td><td>£4,093</td><td>£4,522</td><td>£18,527</td></tr><tr><td>Change In Property Value</td><td>£11,850</td><td>£12,206</td><td>£20,953</td><td>£26,400</td><td>£27,985</td><td>£99,393</td></tr><tr><td>Net Return</td><td>£14,813</td><td>£15,477</td><td>£24,630</td><td>£30,494</td><td>£32,506</td><td>£117,921</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>17%</td><td>21%</td><td>23%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>