<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>£14,304</td><td>£14,519</td><td>£14,882</td><td>£15,254</td><td>£15,711</td><td>£74,669</td></tr><tr><td>Total Expenses</td><td>£13,349</td><td>£13,417</td><td>£13,496</td><td>£13,577</td><td>£13,665</td><td>£67,504</td></tr><tr><td>Profit Before Tax</td><td>£955</td><td>£1,102</td><td>£1,386</td><td>£1,677</td><td>£2,046</td><td>£7,165</td></tr><tr><td>Profit After Tax      </td><td>£773</td><td>£893</td><td>£1,122</td><td>£1,358</td><td>£1,657</td><td>£5,804</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,806</td><td>£9,014</td><td>£11,996</td><td>£13,928</td><td>£42,495</td></tr><tr><td>Net Return</td><td>£4,523</td><td>£4,699</td><td>£10,137</td><td>£13,354</td><td>£15,585</td><td>£48,298</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>8%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>18%</td><td>21%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>