<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>£40,152</td><td>£40,754</td><td>£41,773</td><td>£42,817</td><td>£44,102</td><td>£209,599</td></tr><tr><td>Total Expenses</td><td>£34,978</td><td>£35,084</td><td>£35,229</td><td>£35,377</td><td>£35,548</td><td>£176,217</td></tr><tr><td>Profit Before Tax</td><td>£5,174</td><td>£5,670</td><td>£6,544</td><td>£7,440</td><td>£8,554</td><td>£33,382</td></tr><tr><td>Profit After Tax      </td><td>£4,191</td><td>£4,593</td><td>£5,301</td><td>£6,027</td><td>£6,928</td><td>£27,039</td></tr><tr><td>Change In Property Value</td><td>£14,600</td><td>£14,892</td><td>£30,380</td><td>£39,494</td><td>£41,468</td><td>£140,834</td></tr><tr><td>Net Return</td><td>£18,791</td><td>£19,485</td><td>£35,680</td><td>£45,520</td><td>£48,397</td><td>£167,873</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>20%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>