<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>£28,200</td><td>£28,764</td><td>£29,483</td><td>£30,220</td><td>£30,976</td><td>£147,643</td></tr><tr><td>Total Expenses</td><td>£21,967</td><td>£22,035</td><td>£22,118</td><td>£22,202</td><td>£22,289</td><td>£110,611</td></tr><tr><td>Profit Before Tax</td><td>£6,233</td><td>£6,729</td><td>£7,365</td><td>£8,018</td><td>£8,687</td><td>£37,032</td></tr><tr><td>Profit After Tax      </td><td>£5,049</td><td>£5,450</td><td>£5,966</td><td>£6,494</td><td>£7,036</td><td>£29,996</td></tr><tr><td>Change In Property Value</td><td>£9,400</td><td>£9,588</td><td>£19,560</td><td>£25,427</td><td>£29,369</td><td>£93,344</td></tr><tr><td>Net Return</td><td>£14,449</td><td>£15,038</td><td>£25,525</td><td>£31,922</td><td>£36,405</td><td>£123,339</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>9%</td><td>11%</td><td>13%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>