<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>£13,104</td><td>£13,301</td><td>£13,633</td><td>£13,974</td><td>£14,393</td><td>£68,405</td></tr><tr><td>Total Expenses</td><td>£11,525</td><td>£11,615</td><td>£11,715</td><td>£11,816</td><td>£11,923</td><td>£58,594</td></tr><tr><td>Profit Before Tax</td><td>£1,579</td><td>£1,685</td><td>£1,919</td><td>£2,158</td><td>£2,470</td><td>£9,811</td></tr><tr><td>Profit After Tax      </td><td>£1,279</td><td>£1,365</td><td>£1,554</td><td>£1,748</td><td>£2,000</td><td>£7,947</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,613</td><td>£8,510</td><td>£10,869</td><td>£12,510</td><td>£41,001</td></tr><tr><td>Net Return</td><td>£5,779</td><td>£5,978</td><td>£10,064</td><td>£12,617</td><td>£14,510</td><td>£48,948</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>