<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>£20,616</td><td>£21,028</td><td>£21,554</td><td>£22,093</td><td>£22,645</td><td>£107,936</td></tr><tr><td>Total Expenses</td><td>£18,940</td><td>£19,027</td><td>£19,122</td><td>£19,220</td><td>£19,318</td><td>£95,628</td></tr><tr><td>Profit Before Tax</td><td>£1,676</td><td>£2,001</td><td>£2,432</td><td>£2,873</td><td>£3,327</td><td>£12,309</td></tr><tr><td>Profit After Tax      </td><td>£1,358</td><td>£1,621</td><td>£1,970</td><td>£2,327</td><td>£2,695</td><td>£9,970</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,650</td><td>£15,606</td><td>£20,288</td><td>£23,432</td><td>£74,476</td></tr><tr><td>Net Return</td><td>£8,858</td><td>£9,271</td><td>£17,576</td><td>£22,615</td><td>£26,127</td><td>£84,446</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>5%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>8%</td><td>11%</td><td>12%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>