<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>£29,700</td><td>£30,145</td><td>£30,899</td><td>£31,672</td><td>£32,622</td><td>£155,038</td></tr><tr><td>Total Expenses</td><td>£23,109</td><td>£23,165</td><td>£23,251</td><td>£23,339</td><td>£23,445</td><td>£116,310</td></tr><tr><td>Profit Before Tax</td><td>£6,591</td><td>£6,980</td><td>£7,648</td><td>£8,332</td><td>£9,177</td><td>£38,728</td></tr><tr><td>Profit After Tax      </td><td>£5,339</td><td>£5,654</td><td>£6,195</td><td>£6,749</td><td>£7,433</td><td>£31,369</td></tr><tr><td>Change In Property Value</td><td>£4,950</td><td>£5,000</td><td>£15,148</td><td>£20,804</td><td>£24,341</td><td>£70,242</td></tr><tr><td>Net Return</td><td>£10,289</td><td>£10,654</td><td>£21,343</td><td>£27,553</td><td>£31,774</td><td>£101,612</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>13%</td><td>17%</td><td>20%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>