<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>£14,028</td><td>£14,309</td><td>£14,666</td><td>£15,033</td><td>£15,409</td><td>£73,445</td></tr><tr><td>Total Expenses</td><td>£12,813</td><td>£12,853</td><td>£12,899</td><td>£12,947</td><td>£12,995</td><td>£64,508</td></tr><tr><td>Profit Before Tax</td><td>£1,215</td><td>£1,456</td><td>£1,767</td><td>£2,086</td><td>£2,413</td><td>£8,936</td></tr><tr><td>Profit After Tax      </td><td>£984</td><td>£1,179</td><td>£1,431</td><td>£1,690</td><td>£1,955</td><td>£7,238</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,610</td><td>£11,444</td><td>£14,878</td><td>£17,184</td><td>£54,616</td></tr><tr><td>Net Return</td><td>£6,484</td><td>£6,789</td><td>£12,875</td><td>£16,567</td><td>£19,139</td><td>£61,854</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>18%</td><td>24%</td><td>27%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>