<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>£15,480</td><td>£15,712</td><td>£16,105</td><td>£16,508</td><td>£17,003</td><td>£80,808</td></tr><tr><td>Total Expenses</td><td>£14,399</td><td>£14,489</td><td>£14,591</td><td>£14,696</td><td>£14,808</td><td>£72,983</td></tr><tr><td>Profit Before Tax</td><td>£1,081</td><td>£1,223</td><td>£1,514</td><td>£1,812</td><td>£2,195</td><td>£7,824</td></tr><tr><td>Profit After Tax      </td><td>£876</td><td>£991</td><td>£1,226</td><td>£1,467</td><td>£1,778</td><td>£6,338</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,725</td><td>£14,587</td><td>£16,788</td><td>£17,796</td><td>£64,396</td></tr><tr><td>Net Return</td><td>£8,376</td><td>£8,715</td><td>£15,813</td><td>£18,256</td><td>£19,573</td><td>£70,734</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>8%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>21%</td><td>24%</td><td>26%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>