<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>£25,572</td><td>£25,956</td><td>£26,604</td><td>£27,270</td><td>£28,088</td><td>£133,489</td></tr><tr><td>Total Expenses</td><td>£24,196</td><td>£24,281</td><td>£24,389</td><td>£24,499</td><td>£24,623</td><td>£121,988</td></tr><tr><td>Profit Before Tax</td><td>£1,376</td><td>£1,675</td><td>£2,216</td><td>£2,771</td><td>£3,464</td><td>£11,501</td></tr><tr><td>Profit After Tax      </td><td>£1,114</td><td>£1,357</td><td>£1,795</td><td>£2,244</td><td>£2,806</td><td>£9,316</td></tr><tr><td>Change In Property Value</td><td>£9,900</td><td>£10,098</td><td>£20,600</td><td>£26,780</td><td>£28,119</td><td>£95,497</td></tr><tr><td>Net Return</td><td>£11,014</td><td>£11,455</td><td>£22,395</td><td>£29,024</td><td>£30,925</td><td>£104,813</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>18%</td><td>19%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>