<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>£9,852</td><td>£10,049</td><td>£10,300</td><td>£10,558</td><td>£10,822</td><td>£51,581</td></tr><tr><td>Total Expenses</td><td>£9,036</td><td>£9,101</td><td>£9,169</td><td>£9,239</td><td>£9,308</td><td>£45,854</td></tr><tr><td>Profit Before Tax</td><td>£816</td><td>£948</td><td>£1,131</td><td>£1,319</td><td>£1,514</td><td>£5,727</td></tr><tr><td>Profit After Tax      </td><td>£661</td><td>£768</td><td>£916</td><td>£1,068</td><td>£1,226</td><td>£4,639</td></tr><tr><td>Change In Property Value</td><td>£3,050</td><td>£3,111</td><td>£6,346</td><td>£8,250</td><td>£9,529</td><td>£30,287</td></tr><tr><td>Net Return</td><td>£3,711</td><td>£3,879</td><td>£7,262</td><td>£9,319</td><td>£10,755</td><td>£34,926</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>10%</td><td>13%</td><td>14%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>