<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>£19,800</td><td>£20,097</td><td>£20,599</td><td>£21,114</td><td>£21,748</td><td>£103,359</td></tr><tr><td>Total Expenses</td><td>£18,065</td><td>£18,140</td><td>£18,234</td><td>£18,329</td><td>£18,435</td><td>£91,202</td></tr><tr><td>Profit Before Tax</td><td>£1,735</td><td>£1,957</td><td>£2,366</td><td>£2,786</td><td>£3,313</td><td>£12,156</td></tr><tr><td>Profit After Tax      </td><td>£1,406</td><td>£1,585</td><td>£1,916</td><td>£2,256</td><td>£2,683</td><td>£9,847</td></tr><tr><td>Change In Property Value</td><td>£5,325</td><td>£5,405</td><td>£12,801</td><td>£17,034</td><td>£19,778</td><td>£60,343</td></tr><tr><td>Net Return</td><td>£6,731</td><td>£6,990</td><td>£14,717</td><td>£19,290</td><td>£22,462</td><td>£70,189</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>9%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>17%</td><td>20%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>