<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>£34,452</td><td>£34,969</td><td>£35,843</td><td>£36,739</td><td>£37,841</td><td>£179,844</td></tr><tr><td>Total Expenses</td><td>£31,234</td><td>£31,332</td><td>£31,462</td><td>£31,595</td><td>£31,748</td><td>£157,371</td></tr><tr><td>Profit Before Tax</td><td>£3,218</td><td>£3,637</td><td>£4,381</td><td>£5,144</td><td>£6,093</td><td>£22,473</td></tr><tr><td>Profit After Tax      </td><td>£2,607</td><td>£2,946</td><td>£3,549</td><td>£4,166</td><td>£4,935</td><td>£18,203</td></tr><tr><td>Change In Property Value</td><td>£16,250</td><td>£16,656</td><td>£30,731</td><td>£39,250</td><td>£45,173</td><td>£148,060</td></tr><tr><td>Net Return</td><td>£18,857</td><td>£19,602</td><td>£34,279</td><td>£43,416</td><td>£50,108</td><td>£166,263</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>8%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>