<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>£11,016</td><td>£11,181</td><td>£11,461</td><td>£11,747</td><td>£12,100</td><td>£57,505</td></tr><tr><td>Total Expenses</td><td>£10,330</td><td>£10,358</td><td>£10,397</td><td>£10,436</td><td>£10,482</td><td>£52,004</td></tr><tr><td>Profit Before Tax</td><td>£686</td><td>£823</td><td>£1,064</td><td>£1,311</td><td>£1,617</td><td>£5,501</td></tr><tr><td>Profit After Tax      </td><td>£556</td><td>£667</td><td>£862</td><td>£1,062</td><td>£1,310</td><td>£4,456</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,638</td><td>£10,401</td><td>£13,285</td><td>£15,289</td><td>£50,113</td></tr><tr><td>Net Return</td><td>£6,056</td><td>£6,304</td><td>£11,263</td><td>£14,346</td><td>£16,599</td><td>£54,569</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>