<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>£11,100</td><td>£11,322</td><td>£11,605</td><td>£11,895</td><td>£12,193</td><td>£58,115</td></tr><tr><td>Total Expenses</td><td>£10,450</td><td>£10,518</td><td>£10,589</td><td>£10,662</td><td>£10,735</td><td>£52,954</td></tr><tr><td>Profit Before Tax</td><td>£650</td><td>£804</td><td>£1,016</td><td>£1,233</td><td>£1,458</td><td>£5,161</td></tr><tr><td>Profit After Tax      </td><td>£527</td><td>£651</td><td>£823</td><td>£999</td><td>£1,181</td><td>£4,180</td></tr><tr><td>Change In Property Value</td><td>£5,550</td><td>£5,717</td><td>£9,813</td><td>£12,365</td><td>£13,107</td><td>£46,551</td></tr><tr><td>Net Return</td><td>£6,077</td><td>£6,368</td><td>£10,636</td><td>£13,363</td><td>£14,288</td><td>£50,731</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>7%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>24%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>