<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>£13,500</td><td>£13,703</td><td>£14,045</td><td>£14,396</td><td>£14,828</td><td>£70,472</td></tr><tr><td>Total Expenses</td><td>£12,079</td><td>£12,145</td><td>£12,222</td><td>£12,301</td><td>£12,387</td><td>£61,133</td></tr><tr><td>Profit Before Tax</td><td>£1,422</td><td>£1,558</td><td>£1,823</td><td>£2,095</td><td>£2,441</td><td>£9,339</td></tr><tr><td>Profit After Tax      </td><td>£1,151</td><td>£1,262</td><td>£1,477</td><td>£1,697</td><td>£1,977</td><td>£7,564</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,638</td><td>£10,401</td><td>£13,285</td><td>£15,289</td><td>£50,113</td></tr><tr><td>Net Return</td><td>£6,651</td><td>£6,899</td><td>£11,878</td><td>£14,982</td><td>£17,267</td><td>£57,677</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>18%</td><td>22%</td><td>26%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>