<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>£53,628</td><td>£54,432</td><td>£55,793</td><td>£57,188</td><td>£58,904</td><td>£279,945</td></tr><tr><td>Total Expenses</td><td>£46,046</td><td>£46,172</td><td>£46,351</td><td>£46,535</td><td>£46,749</td><td>£231,853</td></tr><tr><td>Profit Before Tax</td><td>£7,582</td><td>£8,260</td><td>£9,442</td><td>£10,653</td><td>£12,155</td><td>£48,092</td></tr><tr><td>Profit After Tax      </td><td>£6,141</td><td>£6,691</td><td>£7,648</td><td>£8,629</td><td>£9,845</td><td>£38,955</td></tr><tr><td>Change In Property Value</td><td>£19,500</td><td>£19,890</td><td>£40,576</td><td>£52,748</td><td>£55,386</td><td>£188,100</td></tr><tr><td>Net Return</td><td>£25,641</td><td>£26,581</td><td>£48,223</td><td>£61,377</td><td>£65,231</td><td>£227,054</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>8%</td><td>8%</td><td>15%</td><td>18%</td><td>20%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>