<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>£26,784</td><td>£27,320</td><td>£28,003</td><td>£28,703</td><td>£29,420</td><td>£140,229</td></tr><tr><td>Total Expenses</td><td>£24,000</td><td>£24,100</td><td>£24,211</td><td>£24,325</td><td>£24,439</td><td>£121,075</td></tr><tr><td>Profit Before Tax</td><td>£2,784</td><td>£3,220</td><td>£3,792</td><td>£4,378</td><td>£4,981</td><td>£19,155</td></tr><tr><td>Profit After Tax      </td><td>£2,255</td><td>£2,608</td><td>£3,071</td><td>£3,546</td><td>£4,035</td><td>£15,515</td></tr><tr><td>Change In Property Value</td><td>£9,740</td><td>£9,935</td><td>£20,267</td><td>£26,347</td><td>£30,431</td><td>£96,720</td></tr><tr><td>Net Return</td><td>£11,995</td><td>£12,543</td><td>£23,338</td><td>£29,893</td><td>£34,466</td><td>£112,235</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>