<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>£36,060</td><td>£36,601</td><td>£37,516</td><td>£38,454</td><td>£39,607</td><td>£188,238</td></tr><tr><td>Total Expenses</td><td>£29,101</td><td>£29,167</td><td>£29,269</td><td>£29,374</td><td>£29,500</td><td>£146,411</td></tr><tr><td>Profit Before Tax</td><td>£6,959</td><td>£7,434</td><td>£8,247</td><td>£9,080</td><td>£10,108</td><td>£41,827</td></tr><tr><td>Profit After Tax      </td><td>£5,637</td><td>£6,022</td><td>£6,680</td><td>£7,355</td><td>£8,187</td><td>£33,880</td></tr><tr><td>Change In Property Value</td><td>£9,450</td><td>£9,592</td><td>£22,716</td><td>£30,229</td><td>£35,099</td><td>£107,087</td></tr><tr><td>Net Return</td><td>£15,087</td><td>£15,613</td><td>£29,396</td><td>£37,584</td><td>£43,286</td><td>£140,967</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>