<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>£10,536</td><td>£10,694</td><td>£10,961</td><td>£11,235</td><td>£11,572</td><td>£54,999</td></tr><tr><td>Total Expenses</td><td>£9,885</td><td>£9,913</td><td>£9,950</td><td>£9,989</td><td>£10,033</td><td>£49,770</td></tr><tr><td>Profit Before Tax</td><td>£651</td><td>£781</td><td>£1,011</td><td>£1,247</td><td>£1,540</td><td>£5,230</td></tr><tr><td>Profit After Tax      </td><td>£527</td><td>£633</td><td>£819</td><td>£1,010</td><td>£1,247</td><td>£4,236</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,381</td><td>£9,928</td><td>£12,681</td><td>£14,594</td><td>£47,835</td></tr><tr><td>Net Return</td><td>£5,777</td><td>£6,014</td><td>£10,748</td><td>£13,691</td><td>£15,842</td><td>£52,071</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>17%</td><td>21%</td><td>25%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>