<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>£25,200</td><td>£25,578</td><td>£26,217</td><td>£26,873</td><td>£27,679</td><td>£131,547</td></tr><tr><td>Total Expenses</td><td>£22,766</td><td>£22,850</td><td>£22,957</td><td>£23,066</td><td>£23,189</td><td>£114,828</td></tr><tr><td>Profit Before Tax</td><td>£2,434</td><td>£2,728</td><td>£3,261</td><td>£3,807</td><td>£4,490</td><td>£16,719</td></tr><tr><td>Profit After Tax      </td><td>£1,971</td><td>£2,210</td><td>£2,641</td><td>£3,083</td><td>£3,637</td><td>£13,542</td></tr><tr><td>Change In Property Value</td><td>£13,797</td><td>£14,211</td><td>£26,834</td><td>£30,884</td><td>£32,737</td><td>£118,462</td></tr><tr><td>Net Return</td><td>£15,768</td><td>£16,420</td><td>£29,475</td><td>£33,967</td><td>£36,373</td><td>£132,004</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>11%</td><td>11%</td><td>20%</td><td>23%</td><td>24%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>