<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>£19,200</td><td>£19,584</td><td>£20,074</td><td>£20,575</td><td>£21,090</td><td>£100,523</td></tr><tr><td>Total Expenses</td><td>£15,116</td><td>£15,166</td><td>£15,226</td><td>£15,287</td><td>£15,349</td><td>£76,143</td></tr><tr><td>Profit Before Tax</td><td>£4,084</td><td>£4,418</td><td>£4,848</td><td>£5,289</td><td>£5,741</td><td>£24,380</td></tr><tr><td>Profit After Tax      </td><td>£3,308</td><td>£3,579</td><td>£3,927</td><td>£4,284</td><td>£4,650</td><td>£19,748</td></tr><tr><td>Change In Property Value</td><td>£6,400</td><td>£6,528</td><td>£13,317</td><td>£17,312</td><td>£19,996</td><td>£63,553</td></tr><tr><td>Net Return</td><td>£9,708</td><td>£10,107</td><td>£17,244</td><td>£21,596</td><td>£24,646</td><td>£83,301</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>12%</td><td>14%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>