<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>£23,940</td><td>£24,419</td><td>£25,029</td><td>£25,655</td><td>£26,296</td><td>£125,339</td></tr><tr><td>Total Expenses</td><td>£20,224</td><td>£20,318</td><td>£20,422</td><td>£20,529</td><td>£20,635</td><td>£102,129</td></tr><tr><td>Profit Before Tax</td><td>£3,716</td><td>£4,101</td><td>£4,607</td><td>£5,126</td><td>£5,661</td><td>£23,211</td></tr><tr><td>Profit After Tax      </td><td>£3,010</td><td>£3,321</td><td>£3,732</td><td>£4,152</td><td>£4,585</td><td>£18,801</td></tr><tr><td>Change In Property Value</td><td>£11,970</td><td>£12,329</td><td>£21,165</td><td>£26,668</td><td>£28,268</td><td>£100,400</td></tr><tr><td>Net Return</td><td>£14,980</td><td>£15,651</td><td>£24,897</td><td>£30,820</td><td>£32,853</td><td>£119,200</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>