<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>£34,800</td><td>£35,496</td><td>£36,383</td><td>£37,293</td><td>£38,225</td><td>£182,198</td></tr><tr><td>Total Expenses</td><td>£32,744</td><td>£32,825</td><td>£32,925</td><td>£33,027</td><td>£33,131</td><td>£164,652</td></tr><tr><td>Profit Before Tax</td><td>£2,056</td><td>£2,671</td><td>£3,458</td><td>£4,266</td><td>£5,095</td><td>£17,545</td></tr><tr><td>Profit After Tax      </td><td>£1,665</td><td>£2,163</td><td>£2,801</td><td>£3,456</td><td>£4,127</td><td>£14,212</td></tr><tr><td>Change In Property Value</td><td>£14,500</td><td>£14,790</td><td>£30,172</td><td>£39,223</td><td>£45,303</td><td>£143,987</td></tr><tr><td>Net Return</td><td>£16,165</td><td>£16,953</td><td>£32,973</td><td>£42,679</td><td>£49,429</td><td>£158,199</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>3%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>7%</td><td>9%</td><td>10%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>