<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>£9,934</td><td>£10,002</td><td>£10,074</td><td>£10,146</td><td>£10,219</td><td>£50,375</td></tr><tr><td>Profit Before Tax</td><td>£1,166</td><td>£1,320</td><td>£1,531</td><td>£1,749</td><td>£1,974</td><td>£7,740</td></tr><tr><td>Profit After Tax      </td><td>£944</td><td>£1,069</td><td>£1,241</td><td>£1,416</td><td>£1,599</td><td>£6,269</td></tr><tr><td>Change In Property Value</td><td>£3,440</td><td>£3,509</td><td>£7,158</td><td>£9,305</td><td>£10,748</td><td>£34,160</td></tr><tr><td>Net Return</td><td>£4,384</td><td>£4,578</td><td>£8,398</td><td>£10,722</td><td>£12,346</td><td>£40,429</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>5%</td><td>5%</td><td>10%</td><td>13%</td><td>15%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>