<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>£12,420</td><td>£12,606</td><td>£12,921</td><td>£13,244</td><td>£13,642</td><td>£64,834</td></tr><tr><td>Total Expenses</td><td>£10,867</td><td>£10,897</td><td>£10,940</td><td>£10,983</td><td>£11,033</td><td>£54,720</td></tr><tr><td>Profit Before Tax</td><td>£1,553</td><td>£1,709</td><td>£1,982</td><td>£2,262</td><td>£2,609</td><td>£10,114</td></tr><tr><td>Profit After Tax      </td><td>£1,258</td><td>£1,384</td><td>£1,605</td><td>£1,832</td><td>£2,113</td><td>£8,192</td></tr><tr><td>Change In Property Value</td><td>£5,750</td><td>£5,894</td><td>£10,874</td><td>£13,888</td><td>£15,984</td><td>£52,391</td></tr><tr><td>Net Return</td><td>£7,008</td><td>£7,278</td><td>£12,479</td><td>£15,720</td><td>£18,097</td><td>£60,583</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>12%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>18%</td><td>22%</td><td>26%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>