<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>£15,492</td><td>£15,802</td><td>£16,197</td><td>£16,602</td><td>£17,017</td><td>£81,109</td></tr><tr><td>Total Expenses</td><td>£13,870</td><td>£13,966</td><td>£14,065</td><td>£14,167</td><td>£14,268</td><td>£70,336</td></tr><tr><td>Profit Before Tax</td><td>£1,622</td><td>£1,836</td><td>£2,132</td><td>£2,435</td><td>£2,749</td><td>£10,773</td></tr><tr><td>Profit After Tax      </td><td>£1,314</td><td>£1,487</td><td>£1,727</td><td>£1,972</td><td>£2,226</td><td>£8,726</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,896</td><td>£9,988</td><td>£12,984</td><td>£14,997</td><td>£47,665</td></tr><tr><td>Net Return</td><td>£6,114</td><td>£6,383</td><td>£11,715</td><td>£14,956</td><td>£17,223</td><td>£56,391</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>12%</td><td>14%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>