<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>£12,264</td><td>£12,448</td><td>£12,759</td><td>£13,078</td><td>£13,470</td><td>£64,020</td></tr><tr><td>Total Expenses</td><td>£11,447</td><td>£11,477</td><td>£11,519</td><td>£11,561</td><td>£11,611</td><td>£57,615</td></tr><tr><td>Profit Before Tax</td><td>£817</td><td>£971</td><td>£1,241</td><td>£1,517</td><td>£1,859</td><td>£6,405</td></tr><tr><td>Profit After Tax      </td><td>£662</td><td>£787</td><td>£1,005</td><td>£1,229</td><td>£1,506</td><td>£5,188</td></tr><tr><td>Change In Property Value</td><td>£6,125</td><td>£6,278</td><td>£11,583</td><td>£14,794</td><td>£17,027</td><td>£55,807</td></tr><tr><td>Net Return</td><td>£6,787</td><td>£7,065</td><td>£12,588</td><td>£16,023</td><td>£18,533</td><td>£60,995</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>17%</td><td>22%</td><td>25%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>