<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>£16,908</td><td>£17,162</td><td>£17,591</td><td>£18,030</td><td>£18,571</td><td>£88,262</td></tr><tr><td>Total Expenses</td><td>£15,392</td><td>£15,459</td><td>£15,541</td><td>£15,624</td><td>£15,716</td><td>£77,732</td></tr><tr><td>Profit Before Tax</td><td>£1,516</td><td>£1,703</td><td>£2,050</td><td>£2,406</td><td>£2,855</td><td>£10,530</td></tr><tr><td>Profit After Tax      </td><td>£1,228</td><td>£1,379</td><td>£1,661</td><td>£1,949</td><td>£2,312</td><td>£8,529</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,270</td><td>£17,505</td><td>£20,146</td><td>£21,355</td><td>£77,277</td></tr><tr><td>Net Return</td><td>£10,228</td><td>£10,649</td><td>£19,165</td><td>£22,096</td><td>£23,668</td><td>£85,806</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>20%</td><td>24%</td><td>25%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>