<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>£13,260</td><td>£13,459</td><td>£13,795</td><td>£14,140</td><td>£14,564</td><td>£69,219</td></tr><tr><td>Total Expenses</td><td>£12,340</td><td>£12,371</td><td>£12,416</td><td>£12,461</td><td>£12,514</td><td>£62,102</td></tr><tr><td>Profit Before Tax</td><td>£920</td><td>£1,088</td><td>£1,380</td><td>£1,679</td><td>£2,050</td><td>£7,117</td></tr><tr><td>Profit After Tax      </td><td>£745</td><td>£881</td><td>£1,118</td><td>£1,360</td><td>£1,661</td><td>£5,765</td></tr><tr><td>Change In Property Value</td><td>£6,625</td><td>£6,791</td><td>£12,529</td><td>£16,002</td><td>£18,417</td><td>£60,363</td></tr><tr><td>Net Return</td><td>£7,370</td><td>£7,672</td><td>£13,646</td><td>£17,362</td><td>£20,077</td><td>£66,128</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>