<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>£11,616</td><td>£11,848</td><td>£12,145</td><td>£12,448</td><td>£12,759</td><td>£60,816</td></tr><tr><td>Total Expenses</td><td>£10,003</td><td>£10,065</td><td>£10,132</td><td>£10,199</td><td>£10,267</td><td>£50,666</td></tr><tr><td>Profit Before Tax</td><td>£1,613</td><td>£1,783</td><td>£2,013</td><td>£2,249</td><td>£2,493</td><td>£10,150</td></tr><tr><td>Profit After Tax      </td><td>£1,306</td><td>£1,444</td><td>£1,630</td><td>£1,822</td><td>£2,019</td><td>£8,222</td></tr><tr><td>Change In Property Value</td><td>£3,600</td><td>£3,672</td><td>£7,491</td><td>£9,738</td><td>£11,248</td><td>£35,749</td></tr><tr><td>Net Return</td><td>£4,906</td><td>£5,116</td><td>£9,121</td><td>£11,560</td><td>£13,267</td><td>£43,970</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</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>10%</td><td>13%</td><td>15%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>