<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>£12,540</td><td>£12,728</td><td>£13,046</td><td>£13,372</td><td>£13,774</td><td>£65,461</td></tr><tr><td>Total Expenses</td><td>£10,879</td><td>£10,910</td><td>£10,952</td><td>£10,996</td><td>£11,046</td><td>£54,783</td></tr><tr><td>Profit Before Tax</td><td>£1,661</td><td>£1,819</td><td>£2,094</td><td>£2,377</td><td>£2,727</td><td>£10,677</td></tr><tr><td>Profit After Tax      </td><td>£1,345</td><td>£1,473</td><td>£1,696</td><td>£1,925</td><td>£2,209</td><td>£8,649</td></tr><tr><td>Change In Property Value</td><td>£5,750</td><td>£5,894</td><td>£9,666</td><td>£13,822</td><td>£15,908</td><td>£51,039</td></tr><tr><td>Net Return</td><td>£7,095</td><td>£7,367</td><td>£11,362</td><td>£15,747</td><td>£18,117</td><td>£59,688</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>16%</td><td>22%</td><td>26%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>