<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>£14,940</td><td>£15,164</td><td>£15,543</td><td>£15,932</td><td>£16,410</td><td>£77,989</td></tr><tr><td>Total Expenses</td><td>£14,008</td><td>£14,076</td><td>£14,157</td><td>£14,240</td><td>£14,330</td><td>£70,812</td></tr><tr><td>Profit Before Tax</td><td>£932</td><td>£1,088</td><td>£1,386</td><td>£1,692</td><td>£2,079</td><td>£7,177</td></tr><tr><td>Profit After Tax      </td><td>£755</td><td>£881</td><td>£1,123</td><td>£1,370</td><td>£1,684</td><td>£5,814</td></tr><tr><td>Change In Property Value</td><td>£7,950</td><td>£8,189</td><td>£15,463</td><td>£17,796</td><td>£18,864</td><td>£68,261</td></tr><tr><td>Net Return</td><td>£8,705</td><td>£9,070</td><td>£16,585</td><td>£19,167</td><td>£20,548</td><td>£74,075</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>11%</td><td>11%</td><td>20%</td><td>24%</td><td>25%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>