<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>£28,620</td><td>£29,049</td><td>£29,776</td><td>£30,520</td><td>£31,436</td><td>£149,400</td></tr><tr><td>Total Expenses</td><td>£24,700</td><td>£24,788</td><td>£24,904</td><td>£25,022</td><td>£25,157</td><td>£124,571</td></tr><tr><td>Profit Before Tax</td><td>£3,921</td><td>£4,261</td><td>£4,872</td><td>£5,498</td><td>£6,279</td><td>£24,829</td></tr><tr><td>Profit After Tax      </td><td>£3,176</td><td>£3,451</td><td>£3,946</td><td>£4,453</td><td>£5,086</td><td>£20,112</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,613</td><td>£18,029</td><td>£23,991</td><td>£27,857</td><td>£84,989</td></tr><tr><td>Net Return</td><td>£10,676</td><td>£11,064</td><td>£21,975</td><td>£28,444</td><td>£32,943</td><td>£105,101</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>13%</td><td>17%</td><td>20%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>