<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>£13,800</td><td>£14,007</td><td>£14,357</td><td>£14,716</td><td>£15,158</td><td>£72,038</td></tr><tr><td>Total Expenses</td><td>£12,503</td><td>£12,570</td><td>£12,648</td><td>£12,728</td><td>£12,815</td><td>£63,263</td></tr><tr><td>Profit Before Tax</td><td>£1,297</td><td>£1,437</td><td>£1,709</td><td>£1,988</td><td>£2,343</td><td>£8,774</td></tr><tr><td>Profit After Tax      </td><td>£1,050</td><td>£1,164</td><td>£1,384</td><td>£1,611</td><td>£1,898</td><td>£7,107</td></tr><tr><td>Change In Property Value</td><td>£6,899</td><td>£7,105</td><td>£13,417</td><td>£15,442</td><td>£16,369</td><td>£59,233</td></tr><tr><td>Net Return</td><td>£7,949</td><td>£8,269</td><td>£14,802</td><td>£17,053</td><td>£18,267</td><td>£66,340</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>