<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>£15,600</td><td>£15,912</td><td>£16,310</td><td>£16,718</td><td>£17,135</td><td>£81,675</td></tr><tr><td>Total Expenses</td><td>£13,539</td><td>£13,617</td><td>£13,701</td><td>£13,787</td><td>£13,873</td><td>£68,518</td></tr><tr><td>Profit Before Tax</td><td>£2,061</td><td>£2,295</td><td>£2,608</td><td>£2,930</td><td>£3,262</td><td>£13,157</td></tr><tr><td>Profit After Tax      </td><td>£1,670</td><td>£1,859</td><td>£2,113</td><td>£2,373</td><td>£2,643</td><td>£10,657</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,100</td><td>£10,404</td><td>£13,525</td><td>£15,622</td><td>£49,651</td></tr><tr><td>Net Return</td><td>£6,670</td><td>£6,959</td><td>£12,517</td><td>£15,899</td><td>£18,264</td><td>£60,308</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>6%</td><td>10%</td><td>13%</td><td>15%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>