<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>£20,220</td><td>£20,523</td><td>£21,036</td><td>£21,562</td><td>£22,209</td><td>£105,551</td></tr><tr><td>Total Expenses</td><td>£17,174</td><td>£17,251</td><td>£17,345</td><td>£17,441</td><td>£17,549</td><td>£86,760</td></tr><tr><td>Profit Before Tax</td><td>£3,046</td><td>£3,273</td><td>£3,692</td><td>£4,121</td><td>£4,661</td><td>£18,791</td></tr><tr><td>Profit After Tax      </td><td>£2,467</td><td>£2,651</td><td>£2,990</td><td>£3,338</td><td>£3,775</td><td>£15,221</td></tr><tr><td>Change In Property Value</td><td>£8,288</td><td>£8,495</td><td>£15,673</td><td>£20,018</td><td>£23,038</td><td>£75,511</td></tr><tr><td>Net Return</td><td>£10,755</td><td>£11,146</td><td>£18,663</td><td>£23,356</td><td>£26,813</td><td>£90,732</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>22%</td><td>26%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>