<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>£14,400</td><td>£14,616</td><td>£14,981</td><td>£15,356</td><td>£15,817</td><td>£75,170</td></tr><tr><td>Total Expenses</td><td>£13,644</td><td>£13,677</td><td>£13,725</td><td>£13,773</td><td>£13,830</td><td>£68,648</td></tr><tr><td>Profit Before Tax</td><td>£756</td><td>£939</td><td>£1,257</td><td>£1,583</td><td>£1,987</td><td>£6,522</td></tr><tr><td>Profit After Tax      </td><td>£612</td><td>£760</td><td>£1,018</td><td>£1,282</td><td>£1,609</td><td>£5,282</td></tr><tr><td>Change In Property Value</td><td>£7,375</td><td>£7,559</td><td>£13,947</td><td>£17,813</td><td>£20,502</td><td>£67,197</td></tr><tr><td>Net Return</td><td>£7,987</td><td>£8,320</td><td>£14,965</td><td>£19,096</td><td>£22,111</td><td>£72,479</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>21%</td><td>24%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>