<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>£12,876</td><td>£13,069</td><td>£13,396</td><td>£13,731</td><td>£14,143</td><td>£67,214</td></tr><tr><td>Total Expenses</td><td>£12,413</td><td>£12,478</td><td>£12,554</td><td>£12,631</td><td>£12,715</td><td>£62,791</td></tr><tr><td>Profit Before Tax</td><td>£463</td><td>£591</td><td>£842</td><td>£1,100</td><td>£1,428</td><td>£4,423</td></tr><tr><td>Profit After Tax      </td><td>£375</td><td>£479</td><td>£682</td><td>£891</td><td>£1,156</td><td>£3,583</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>£7,275</td><td>£7,586</td><td>£14,102</td><td>£16,336</td><td>£17,529</td><td>£62,828</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>