<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>£12,180</td><td>£12,363</td><td>£12,672</td><td>£12,989</td><td>£13,378</td><td>£63,581</td></tr><tr><td>Total Expenses</td><td>£10,951</td><td>£11,043</td><td>£11,142</td><td>£11,244</td><td>£11,351</td><td>£55,731</td></tr><tr><td>Profit Before Tax</td><td>£1,229</td><td>£1,320</td><td>£1,529</td><td>£1,745</td><td>£2,027</td><td>£7,850</td></tr><tr><td>Profit After Tax      </td><td>£995</td><td>£1,069</td><td>£1,239</td><td>£1,413</td><td>£1,642</td><td>£6,358</td></tr><tr><td>Change In Property Value</td><td>£4,125</td><td>£4,228</td><td>£7,801</td><td>£9,963</td><td>£11,467</td><td>£37,585</td></tr><tr><td>Net Return</td><td>£5,120</td><td>£5,297</td><td>£9,040</td><td>£11,377</td><td>£13,109</td><td>£43,943</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>18%</td><td>23%</td><td>26%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>