<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>£24,600</td><td>£24,969</td><td>£25,593</td><td>£26,233</td><td>£27,020</td><td>£128,415</td></tr><tr><td>Total Expenses</td><td>£19,537</td><td>£19,619</td><td>£19,725</td><td>£19,833</td><td>£19,954</td><td>£98,667</td></tr><tr><td>Profit Before Tax</td><td>£5,064</td><td>£5,350</td><td>£5,868</td><td>£6,400</td><td>£7,066</td><td>£29,748</td></tr><tr><td>Profit After Tax      </td><td>£4,101</td><td>£4,333</td><td>£4,753</td><td>£5,184</td><td>£5,724</td><td>£24,096</td></tr><tr><td>Change In Property Value</td><td>£11,400</td><td>£11,742</td><td>£22,173</td><td>£25,519</td><td>£27,050</td><td>£97,884</td></tr><tr><td>Net Return</td><td>£15,501</td><td>£16,075</td><td>£26,926</td><td>£30,703</td><td>£32,774</td><td>£121,980</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>