<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>£30,000</td><td>£30,600</td><td>£31,365</td><td>£32,149</td><td>£32,953</td><td>£157,067</td></tr><tr><td>Total Expenses</td><td>£27,305</td><td>£27,377</td><td>£27,464</td><td>£27,553</td><td>£27,644</td><td>£137,343</td></tr><tr><td>Profit Before Tax</td><td>£2,695</td><td>£3,224</td><td>£3,901</td><td>£4,596</td><td>£5,309</td><td>£19,724</td></tr><tr><td>Profit After Tax      </td><td>£2,183</td><td>£2,611</td><td>£3,160</td><td>£3,723</td><td>£4,300</td><td>£15,977</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£12,240</td><td>£24,970</td><td>£32,460</td><td>£37,492</td><td>£119,162</td></tr><tr><td>Net Return</td><td>£14,183</td><td>£14,851</td><td>£28,130</td><td>£36,183</td><td>£41,792</td><td>£135,139</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>4%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>7%</td><td>9%</td><td>11%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>