<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>£26,616</td><td>£27,148</td><td>£27,827</td><td>£28,523</td><td>£29,236</td><td>£139,350</td></tr><tr><td>Total Expenses</td><td>£19,032</td><td>£19,096</td><td>£19,175</td><td>£19,255</td><td>£19,337</td><td>£95,896</td></tr><tr><td>Profit Before Tax</td><td>£7,584</td><td>£8,052</td><td>£8,652</td><td>£9,267</td><td>£9,898</td><td>£43,454</td></tr><tr><td>Profit After Tax      </td><td>£6,143</td><td>£6,522</td><td>£7,008</td><td>£7,506</td><td>£8,018</td><td>£35,198</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£8,160</td><td>£16,646</td><td>£21,640</td><td>£24,995</td><td>£79,441</td></tr><tr><td>Net Return</td><td>£14,143</td><td>£14,682</td><td>£23,655</td><td>£29,147</td><td>£33,012</td><td>£114,639</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>13%</td><td>14%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>