<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>£18,876</td><td>£19,159</td><td>£19,638</td><td>£20,129</td><td>£20,733</td><td>£98,535</td></tr><tr><td>Total Expenses</td><td>£17,565</td><td>£17,648</td><td>£17,747</td><td>£17,849</td><td>£17,960</td><td>£88,769</td></tr><tr><td>Profit Before Tax</td><td>£1,311</td><td>£1,511</td><td>£1,891</td><td>£2,280</td><td>£2,773</td><td>£9,767</td></tr><tr><td>Profit After Tax      </td><td>£1,062</td><td>£1,224</td><td>£1,532</td><td>£1,847</td><td>£2,246</td><td>£7,911</td></tr><tr><td>Change In Property Value</td><td>£10,049</td><td>£10,350</td><td>£19,544</td><td>£22,494</td><td>£23,843</td><td>£86,279</td></tr><tr><td>Net Return</td><td>£11,111</td><td>£11,574</td><td>£21,076</td><td>£24,341</td><td>£26,089</td><td>£94,190</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>23%</td><td>25%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>