<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>£19,020</td><td>£19,305</td><td>£19,788</td><td>£20,283</td><td>£20,891</td><td>£99,287</td></tr><tr><td>Total Expenses</td><td>£17,479</td><td>£17,519</td><td>£17,578</td><td>£17,638</td><td>£17,709</td><td>£87,922</td></tr><tr><td>Profit Before Tax</td><td>£1,542</td><td>£1,787</td><td>£2,210</td><td>£2,645</td><td>£3,182</td><td>£11,365</td></tr><tr><td>Profit After Tax      </td><td>£1,249</td><td>£1,447</td><td>£1,790</td><td>£2,142</td><td>£2,577</td><td>£9,206</td></tr><tr><td>Change In Property Value</td><td>£9,500</td><td>£9,738</td><td>£17,966</td><td>£22,946</td><td>£26,409</td><td>£86,558</td></tr><tr><td>Net Return</td><td>£10,749</td><td>£11,185</td><td>£19,756</td><td>£25,088</td><td>£28,986</td><td>£95,764</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>8%</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>