<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>£23,820</td><td>£24,177</td><td>£24,782</td><td>£25,401</td><td>£26,163</td><td>£124,344</td></tr><tr><td>Total Expenses</td><td>£19,459</td><td>£19,540</td><td>£19,644</td><td>£19,749</td><td>£19,868</td><td>£98,260</td></tr><tr><td>Profit Before Tax</td><td>£4,362</td><td>£4,637</td><td>£5,138</td><td>£5,652</td><td>£6,295</td><td>£26,083</td></tr><tr><td>Profit After Tax      </td><td>£3,533</td><td>£3,756</td><td>£4,162</td><td>£4,578</td><td>£5,099</td><td>£21,128</td></tr><tr><td>Change In Property Value</td><td>£9,500</td><td>£9,738</td><td>£17,966</td><td>£22,946</td><td>£26,409</td><td>£86,558</td></tr><tr><td>Net Return</td><td>£13,033</td><td>£13,494</td><td>£22,128</td><td>£27,524</td><td>£31,508</td><td>£107,686</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>