<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>£31,920</td><td>£32,399</td><td>£33,209</td><td>£34,039</td><td>£35,060</td><td>£166,627</td></tr><tr><td>Total Expenses</td><td>£26,307</td><td>£26,366</td><td>£26,458</td><td>£26,552</td><td>£26,665</td><td>£132,347</td></tr><tr><td>Profit Before Tax</td><td>£5,613</td><td>£6,033</td><td>£6,751</td><td>£7,487</td><td>£8,396</td><td>£34,279</td></tr><tr><td>Profit After Tax      </td><td>£4,547</td><td>£4,886</td><td>£5,468</td><td>£6,065</td><td>£6,800</td><td>£27,766</td></tr><tr><td>Change In Property Value</td><td>£17,100</td><td>£17,613</td><td>£33,259</td><td>£38,278</td><td>£40,575</td><td>£146,826</td></tr><tr><td>Net Return</td><td>£21,647</td><td>£22,499</td><td>£38,727</td><td>£44,343</td><td>£47,375</td><td>£174,592</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>12%</td><td>12%</td><td>21%</td><td>24%</td><td>25%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>