<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>£22,584</td><td>£22,923</td><td>£23,496</td><td>£24,083</td><td>£24,806</td><td>£117,892</td></tr><tr><td>Total Expenses</td><td>£21,604</td><td>£21,649</td><td>£21,717</td><td>£21,787</td><td>£21,870</td><td>£108,628</td></tr><tr><td>Profit Before Tax</td><td>£980</td><td>£1,273</td><td>£1,778</td><td>£2,296</td><td>£2,936</td><td>£9,263</td></tr><tr><td>Profit After Tax      </td><td>£794</td><td>£1,031</td><td>£1,440</td><td>£1,860</td><td>£2,378</td><td>£7,503</td></tr><tr><td>Change In Property Value</td><td>£4,750</td><td>£4,798</td><td>£14,536</td><td>£19,963</td><td>£23,357</td><td>£67,404</td></tr><tr><td>Net Return</td><td>£5,544</td><td>£5,829</td><td>£15,977</td><td>£21,823</td><td>£25,735</td><td>£74,908</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>5%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>14%</td><td>17%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>