<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>£22,296</td><td>£22,630</td><td>£23,196</td><td>£23,776</td><td>£24,489</td><td>£116,388</td></tr><tr><td>Total Expenses</td><td>£18,971</td><td>£19,050</td><td>£19,150</td><td>£19,252</td><td>£19,366</td><td>£95,788</td></tr><tr><td>Profit Before Tax</td><td>£3,325</td><td>£3,580</td><td>£4,046</td><td>£4,524</td><td>£5,124</td><td>£20,600</td></tr><tr><td>Profit After Tax      </td><td>£2,693</td><td>£2,900</td><td>£3,278</td><td>£3,665</td><td>£4,150</td><td>£16,686</td></tr><tr><td>Change In Property Value</td><td>£11,147</td><td>£11,481</td><td>£21,680</td><td>£24,951</td><td>£26,449</td><td>£95,707</td></tr><tr><td>Net Return</td><td>£13,840</td><td>£14,381</td><td>£24,957</td><td>£28,616</td><td>£30,599</td><td>£112,393</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>