<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>£14,016</td><td>£14,226</td><td>£14,582</td><td>£14,946</td><td>£15,395</td><td>£73,165</td></tr><tr><td>Total Expenses</td><td>£12,527</td><td>£12,594</td><td>£12,672</td><td>£12,753</td><td>£12,840</td><td>£63,386</td></tr><tr><td>Profit Before Tax</td><td>£1,489</td><td>£1,632</td><td>£1,909</td><td>£2,194</td><td>£2,555</td><td>£9,779</td></tr><tr><td>Profit After Tax      </td><td>£1,206</td><td>£1,322</td><td>£1,547</td><td>£1,777</td><td>£2,069</td><td>£7,921</td></tr><tr><td>Change In Property Value</td><td>£6,900</td><td>£7,107</td><td>£13,420</td><td>£15,446</td><td>£16,372</td><td>£59,245</td></tr><tr><td>Net Return</td><td>£8,106</td><td>£8,429</td><td>£14,967</td><td>£17,223</td><td>£18,442</td><td>£67,167</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>11%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>25%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>