<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>£32,772</td><td>£33,427</td><td>£34,263</td><td>£35,120</td><td>£35,998</td><td>£171,580</td></tr><tr><td>Total Expenses</td><td>£28,923</td><td>£29,035</td><td>£29,161</td><td>£29,291</td><td>£29,421</td><td>£145,832</td></tr><tr><td>Profit Before Tax</td><td>£3,849</td><td>£4,393</td><td>£5,102</td><td>£5,829</td><td>£6,576</td><td>£25,748</td></tr><tr><td>Profit After Tax      </td><td>£3,117</td><td>£3,558</td><td>£4,132</td><td>£4,721</td><td>£5,327</td><td>£20,856</td></tr><tr><td>Change In Property Value</td><td>£11,920</td><td>£12,158</td><td>£24,803</td><td>£32,244</td><td>£37,242</td><td>£118,367</td></tr><tr><td>Net Return</td><td>£15,037</td><td>£15,716</td><td>£28,935</td><td>£36,965</td><td>£42,568</td><td>£139,223</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>11%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>