<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>£33,816</td><td>£34,492</td><td>£35,355</td><td>£36,238</td><td>£37,144</td><td>£177,046</td></tr><tr><td>Total Expenses</td><td>£29,782</td><td>£29,895</td><td>£30,025</td><td>£30,157</td><td>£30,290</td><td>£150,148</td></tr><tr><td>Profit Before Tax</td><td>£4,034</td><td>£4,597</td><td>£5,330</td><td>£6,082</td><td>£6,854</td><td>£26,897</td></tr><tr><td>Profit After Tax      </td><td>£3,268</td><td>£3,724</td><td>£4,317</td><td>£4,926</td><td>£5,552</td><td>£21,787</td></tr><tr><td>Change In Property Value</td><td>£12,300</td><td>£12,546</td><td>£25,594</td><td>£33,272</td><td>£38,429</td><td>£122,141</td></tr><tr><td>Net Return</td><td>£15,568</td><td>£16,270</td><td>£29,911</td><td>£38,198</td><td>£43,981</td><td>£143,928</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>6%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>8%</td><td>10%</td><td>11%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>