<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>£23,676</td><td>£24,150</td><td>£24,753</td><td>£25,372</td><td>£26,006</td><td>£123,957</td></tr><tr><td>Total Expenses</td><td>£19,047</td><td>£19,141</td><td>£19,244</td><td>£19,350</td><td>£19,456</td><td>£96,238</td></tr><tr><td>Profit Before Tax</td><td>£4,629</td><td>£5,009</td><td>£5,509</td><td>£6,022</td><td>£6,551</td><td>£27,720</td></tr><tr><td>Profit After Tax      </td><td>£3,749</td><td>£4,057</td><td>£4,462</td><td>£4,878</td><td>£5,306</td><td>£22,453</td></tr><tr><td>Change In Property Value</td><td>£11,100</td><td>£11,433</td><td>£19,627</td><td>£24,730</td><td>£26,213</td><td>£93,103</td></tr><tr><td>Net Return</td><td>£14,849</td><td>£15,490</td><td>£24,089</td><td>£29,608</td><td>£31,519</td><td>£115,555</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>18%</td><td>22%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>