<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>£10,656</td><td>£10,869</td><td>£11,141</td><td>£11,419</td><td>£11,705</td><td>£55,790</td></tr><tr><td>Total Expenses</td><td>£9,612</td><td>£9,679</td><td>£9,749</td><td>£9,821</td><td>£9,892</td><td>£48,754</td></tr><tr><td>Profit Before Tax</td><td>£1,044</td><td>£1,190</td><td>£1,391</td><td>£1,598</td><td>£1,813</td><td>£7,036</td></tr><tr><td>Profit After Tax      </td><td>£846</td><td>£964</td><td>£1,127</td><td>£1,295</td><td>£1,468</td><td>£5,699</td></tr><tr><td>Change In Property Value</td><td>£3,300</td><td>£3,366</td><td>£6,867</td><td>£8,927</td><td>£10,310</td><td>£32,770</td></tr><tr><td>Net Return</td><td>£4,146</td><td>£4,330</td><td>£7,994</td><td>£10,221</td><td>£11,778</td><td>£38,469</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>