<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>£13,876</td><td>£13,953</td><td>£14,035</td><td>£14,120</td><td>£14,205</td><td>£70,188</td></tr><tr><td>Profit Before Tax</td><td>£1,725</td><td>£1,959</td><td>£2,274</td><td>£2,597</td><td>£2,931</td><td>£11,487</td></tr><tr><td>Profit After Tax      </td><td>£1,397</td><td>£1,587</td><td>£1,842</td><td>£2,104</td><td>£2,374</td><td>£9,304</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£8,034</td><td>£13,792</td><td>£17,378</td><td>£18,420</td><td>£65,423</td></tr><tr><td>Net Return</td><td>£9,197</td><td>£9,621</td><td>£15,634</td><td>£19,481</td><td>£20,794</td><td>£74,728</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>17%</td><td>22%</td><td>23%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>