<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>£18,276</td><td>£18,642</td><td>£19,108</td><td>£19,585</td><td>£20,075</td><td>£95,685</td></tr><tr><td>Total Expenses</td><td>£14,230</td><td>£14,278</td><td>£14,335</td><td>£14,394</td><td>£14,454</td><td>£71,692</td></tr><tr><td>Profit Before Tax</td><td>£4,046</td><td>£4,363</td><td>£4,772</td><td>£5,191</td><td>£5,621</td><td>£23,993</td></tr><tr><td>Profit After Tax      </td><td>£3,277</td><td>£3,534</td><td>£3,865</td><td>£4,205</td><td>£4,553</td><td>£19,435</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,120</td><td>£12,485</td><td>£16,230</td><td>£18,746</td><td>£59,581</td></tr><tr><td>Net Return</td><td>£9,277</td><td>£9,654</td><td>£16,350</td><td>£20,435</td><td>£23,299</td><td>£79,016</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>13%</td><td>15%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>