<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>£54,720</td><td>£55,814</td><td>£57,210</td><td>£58,640</td><td>£60,106</td><td>£286,490</td></tr><tr><td>Total Expenses</td><td>£46,949</td><td>£47,104</td><td>£47,287</td><td>£47,473</td><td>£47,663</td><td>£236,475</td></tr><tr><td>Profit Before Tax</td><td>£7,771</td><td>£8,710</td><td>£9,923</td><td>£11,167</td><td>£12,443</td><td>£50,015</td></tr><tr><td>Profit After Tax      </td><td>£6,295</td><td>£7,055</td><td>£8,038</td><td>£9,045</td><td>£10,079</td><td>£40,512</td></tr><tr><td>Change In Property Value</td><td>£19,900</td><td>£20,298</td><td>£41,408</td><td>£53,830</td><td>£62,174</td><td>£197,610</td></tr><tr><td>Net Return</td><td>£26,195</td><td>£27,353</td><td>£49,446</td><td>£62,875</td><td>£72,253</td><td>£238,122</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>7%</td><td>9%</td><td>10%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>