<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>£13,248</td><td>£13,447</td><td>£13,783</td><td>£14,127</td><td>£14,551</td><td>£69,156</td></tr><tr><td>Total Expenses</td><td>£12,648</td><td>£12,714</td><td>£12,791</td><td>£12,869</td><td>£12,954</td><td>£63,977</td></tr><tr><td>Profit Before Tax</td><td>£600</td><td>£732</td><td>£992</td><td>£1,258</td><td>£1,597</td><td>£5,179</td></tr><tr><td>Profit After Tax      </td><td>£486</td><td>£593</td><td>£804</td><td>£1,019</td><td>£1,294</td><td>£4,195</td></tr><tr><td>Change In Property Value</td><td>£7,050</td><td>£7,262</td><td>£13,712</td><td>£15,781</td><td>£16,728</td><td>£60,533</td></tr><tr><td>Net Return</td><td>£7,536</td><td>£7,855</td><td>£14,516</td><td>£16,801</td><td>£18,022</td><td>£64,729</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>6%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>