<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>£14,508</td><td>£14,726</td><td>£15,094</td><td>£15,471</td><td>£15,935</td><td>£75,734</td></tr><tr><td>Total Expenses</td><td>£13,457</td><td>£13,490</td><td>£13,537</td><td>£13,586</td><td>£13,643</td><td>£67,713</td></tr><tr><td>Profit Before Tax</td><td>£1,051</td><td>£1,236</td><td>£1,556</td><td>£1,885</td><td>£2,292</td><td>£8,021</td></tr><tr><td>Profit After Tax      </td><td>£852</td><td>£1,001</td><td>£1,261</td><td>£1,527</td><td>£1,857</td><td>£6,497</td></tr><tr><td>Change In Property Value</td><td>£7,250</td><td>£7,431</td><td>£13,711</td><td>£17,512</td><td>£20,154</td><td>£66,058</td></tr><tr><td>Net Return</td><td>£8,102</td><td>£8,432</td><td>£14,971</td><td>£19,038</td><td>£22,011</td><td>£72,555</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>24%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>