<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>£16,536</td><td>£16,784</td><td>£17,204</td><td>£17,634</td><td>£18,163</td><td>£86,320</td></tr><tr><td>Total Expenses</td><td>£15,120</td><td>£15,190</td><td>£15,275</td><td>£15,362</td><td>£15,458</td><td>£76,406</td></tr><tr><td>Profit Before Tax</td><td>£1,416</td><td>£1,594</td><td>£1,928</td><td>£2,271</td><td>£2,705</td><td>£9,914</td></tr><tr><td>Profit After Tax      </td><td>£1,147</td><td>£1,291</td><td>£1,562</td><td>£1,840</td><td>£2,191</td><td>£8,031</td></tr><tr><td>Change In Property Value</td><td>£4,335</td><td>£4,400</td><td>£10,421</td><td>£13,867</td><td>£16,101</td><td>£49,124</td></tr><tr><td>Net Return</td><td>£5,482</td><td>£5,691</td><td>£11,983</td><td>£15,707</td><td>£18,292</td><td>£57,155</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>18%</td><td>20%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>