<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>£23,640</td><td>£24,113</td><td>£24,716</td><td>£25,334</td><td>£25,967</td><td>£123,769</td></tr><tr><td>Total Expenses</td><td>£21,422</td><td>£21,516</td><td>£21,619</td><td>£21,724</td><td>£21,830</td><td>£108,111</td></tr><tr><td>Profit Before Tax</td><td>£2,218</td><td>£2,597</td><td>£3,097</td><td>£3,609</td><td>£4,136</td><td>£15,657</td></tr><tr><td>Profit After Tax      </td><td>£1,796</td><td>£2,104</td><td>£2,508</td><td>£2,923</td><td>£3,350</td><td>£12,682</td></tr><tr><td>Change In Property Value</td><td>£8,599</td><td>£8,771</td><td>£17,893</td><td>£23,261</td><td>£26,866</td><td>£85,389</td></tr><tr><td>Net Return</td><td>£10,395</td><td>£10,875</td><td>£20,401</td><td>£26,184</td><td>£30,217</td><td>£98,072</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>39%</td></tr></tbody></table></div></div></template></turbo-stream>