<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>£25,740</td><td>£26,255</td><td>£26,911</td><td>£27,584</td><td>£28,274</td><td>£134,763</td></tr><tr><td>Total Expenses</td><td>£22,713</td><td>£22,776</td><td>£22,852</td><td>£22,931</td><td>£23,010</td><td>£114,283</td></tr><tr><td>Profit Before Tax</td><td>£3,027</td><td>£3,479</td><td>£4,059</td><td>£4,653</td><td>£5,263</td><td>£20,481</td></tr><tr><td>Profit After Tax      </td><td>£2,452</td><td>£2,818</td><td>£3,288</td><td>£3,769</td><td>£4,263</td><td>£16,589</td></tr><tr><td>Change In Property Value</td><td>£9,900</td><td>£10,098</td><td>£20,600</td><td>£26,780</td><td>£30,931</td><td>£98,309</td></tr><tr><td>Net Return</td><td>£12,352</td><td>£12,916</td><td>£23,887</td><td>£30,549</td><td>£35,194</td><td>£114,898</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>10%</td><td>12%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>