<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>£28,596</td><td>£29,168</td><td>£29,897</td><td>£30,645</td><td>£31,411</td><td>£149,716</td></tr><tr><td>Total Expenses</td><td>£26,681</td><td>£26,784</td><td>£26,900</td><td>£27,019</td><td>£27,138</td><td>£134,521</td></tr><tr><td>Profit Before Tax</td><td>£1,915</td><td>£2,384</td><td>£2,997</td><td>£3,626</td><td>£4,273</td><td>£15,195</td></tr><tr><td>Profit After Tax      </td><td>£1,551</td><td>£1,931</td><td>£2,428</td><td>£2,937</td><td>£3,461</td><td>£12,308</td></tr><tr><td>Change In Property Value</td><td>£11,000</td><td>£11,220</td><td>£22,889</td><td>£29,755</td><td>£34,368</td><td>£109,232</td></tr><tr><td>Net Return</td><td>£12,551</td><td>£13,151</td><td>£25,317</td><td>£32,693</td><td>£37,829</td><td>£121,540</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>18%</td><td>24%</td><td>27%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>