<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>£21,552</td><td>£21,875</td><td>£22,422</td><td>£22,983</td><td>£23,672</td><td>£112,504</td></tr><tr><td>Total Expenses</td><td>£17,724</td><td>£17,802</td><td>£17,900</td><td>£18,000</td><td>£18,112</td><td>£89,538</td></tr><tr><td>Profit Before Tax</td><td>£3,828</td><td>£4,073</td><td>£4,522</td><td>£4,983</td><td>£5,561</td><td>£22,966</td></tr><tr><td>Profit After Tax      </td><td>£3,101</td><td>£3,299</td><td>£3,663</td><td>£4,036</td><td>£4,504</td><td>£18,603</td></tr><tr><td>Change In Property Value</td><td>£10,260</td><td>£10,568</td><td>£19,956</td><td>£22,967</td><td>£24,345</td><td>£88,095</td></tr><tr><td>Net Return</td><td>£13,361</td><td>£13,867</td><td>£23,618</td><td>£27,003</td><td>£28,849</td><td>£106,698</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>12%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>