<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>£16,260</td><td>£16,504</td><td>£16,916</td><td>£17,339</td><td>£17,860</td><td>£84,879</td></tr><tr><td>Total Expenses</td><td>£15,020</td><td>£15,056</td><td>£15,108</td><td>£15,162</td><td>£15,224</td><td>£75,571</td></tr><tr><td>Profit Before Tax</td><td>£1,240</td><td>£1,448</td><td>£1,808</td><td>£2,178</td><td>£2,635</td><td>£9,309</td></tr><tr><td>Profit After Tax      </td><td>£1,004</td><td>£1,173</td><td>£1,465</td><td>£1,764</td><td>£2,135</td><td>£7,540</td></tr><tr><td>Change In Property Value</td><td>£8,125</td><td>£8,328</td><td>£15,365</td><td>£19,625</td><td>£22,587</td><td>£74,030</td></tr><tr><td>Net Return</td><td>£9,129</td><td>£9,501</td><td>£16,830</td><td>£21,389</td><td>£24,721</td><td>£81,570</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>9%</td><td>9%</td><td>16%</td><td>21%</td><td>24%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>