<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>£13,020</td><td>£13,280</td><td>£13,612</td><td>£13,953</td><td>£14,302</td><td>£68,167</td></tr><tr><td>Total Expenses</td><td>£11,634</td><td>£11,706</td><td>£11,782</td><td>£11,860</td><td>£11,937</td><td>£58,919</td></tr><tr><td>Profit Before Tax</td><td>£1,386</td><td>£1,575</td><td>£1,830</td><td>£2,093</td><td>£2,364</td><td>£9,248</td></tr><tr><td>Profit After Tax      </td><td>£1,123</td><td>£1,275</td><td>£1,483</td><td>£1,695</td><td>£1,915</td><td>£7,491</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£6,489</td><td>£11,139</td><td>£14,036</td><td>£14,878</td><td>£52,842</td></tr><tr><td>Net Return</td><td>£7,423</td><td>£7,764</td><td>£12,622</td><td>£15,731</td><td>£16,793</td><td>£60,333</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>24%</td><td>26%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>