<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>£17,016</td><td>£17,271</td><td>£17,703</td><td>£18,146</td><td>£18,690</td><td>£88,826</td></tr><tr><td>Total Expenses</td><td>£15,691</td><td>£15,728</td><td>£15,782</td><td>£15,837</td><td>£15,902</td><td>£78,941</td></tr><tr><td>Profit Before Tax</td><td>£1,325</td><td>£1,543</td><td>£1,921</td><td>£2,308</td><td>£2,788</td><td>£9,885</td></tr><tr><td>Profit After Tax      </td><td>£1,073</td><td>£1,250</td><td>£1,556</td><td>£1,870</td><td>£2,258</td><td>£8,007</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£8,713</td><td>£16,075</td><td>£20,531</td><td>£23,629</td><td>£77,447</td></tr><tr><td>Net Return</td><td>£9,573</td><td>£9,962</td><td>£17,631</td><td>£22,401</td><td>£25,887</td><td>£85,454</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>16%</td><td>21%</td><td>24%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>