<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>£34,992</td><td>£35,517</td><td>£36,405</td><td>£37,315</td><td>£38,434</td><td>£182,663</td></tr><tr><td>Total Expenses</td><td>£28,796</td><td>£28,860</td><td>£28,960</td><td>£29,062</td><td>£29,184</td><td>£144,861</td></tr><tr><td>Profit Before Tax</td><td>£6,196</td><td>£6,657</td><td>£7,445</td><td>£8,253</td><td>£9,250</td><td>£37,801</td></tr><tr><td>Profit After Tax      </td><td>£5,019</td><td>£5,392</td><td>£6,031</td><td>£6,685</td><td>£7,493</td><td>£30,619</td></tr><tr><td>Change In Property Value</td><td>£9,375</td><td>£9,516</td><td>£22,536</td><td>£29,989</td><td>£34,821</td><td>£106,237</td></tr><tr><td>Net Return</td><td>£14,394</td><td>£14,908</td><td>£28,567</td><td>£36,674</td><td>£42,313</td><td>£136,856</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>18%</td><td>20%</td><td>66%</td></tr></tbody></table></div></div></template></turbo-stream>