<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>£40,056</td><td>£40,657</td><td>£41,673</td><td>£42,715</td><td>£43,997</td><td>£209,098</td></tr><tr><td>Total Expenses</td><td>£32,278</td><td>£32,350</td><td>£32,462</td><td>£32,577</td><td>£32,716</td><td>£162,383</td></tr><tr><td>Profit Before Tax</td><td>£7,778</td><td>£8,307</td><td>£9,211</td><td>£10,138</td><td>£11,281</td><td>£46,715</td></tr><tr><td>Profit After Tax      </td><td>£6,300</td><td>£6,729</td><td>£7,461</td><td>£8,212</td><td>£9,137</td><td>£37,839</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,658</td><td>£25,241</td><td>£33,588</td><td>£38,999</td><td>£118,985</td></tr><tr><td>Net Return</td><td>£16,800</td><td>£17,386</td><td>£32,702</td><td>£41,800</td><td>£48,137</td><td>£156,824</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>16%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>18%</td><td>21%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>