<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>£12,804</td><td>£12,996</td><td>£13,321</td><td>£13,654</td><td>£14,064</td><td>£66,839</td></tr><tr><td>Total Expenses</td><td>£11,215</td><td>£11,281</td><td>£11,356</td><td>£11,433</td><td>£11,517</td><td>£56,802</td></tr><tr><td>Profit Before Tax</td><td>£1,589</td><td>£1,715</td><td>£1,965</td><td>£2,221</td><td>£2,547</td><td>£10,036</td></tr><tr><td>Profit After Tax      </td><td>£1,287</td><td>£1,390</td><td>£1,592</td><td>£1,799</td><td>£2,063</td><td>£8,130</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,180</td><td>£11,670</td><td>£13,431</td><td>£14,237</td><td>£51,518</td></tr><tr><td>Net Return</td><td>£7,287</td><td>£7,570</td><td>£13,261</td><td>£15,230</td><td>£16,300</td><td>£59,647</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>22%</td><td>25%</td><td>27%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>