<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>£12,000</td><td>£12,180</td><td>£12,484</td><td>£12,797</td><td>£13,181</td><td>£62,642</td></tr><tr><td>Total Expenses</td><td>£10,429</td><td>£10,458</td><td>£10,499</td><td>£10,541</td><td>£10,590</td><td>£52,517</td></tr><tr><td>Profit Before Tax</td><td>£1,572</td><td>£1,722</td><td>£1,985</td><td>£2,255</td><td>£2,590</td><td>£10,124</td></tr><tr><td>Profit After Tax      </td><td>£1,273</td><td>£1,395</td><td>£1,608</td><td>£1,827</td><td>£2,098</td><td>£8,201</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,638</td><td>£9,246</td><td>£13,221</td><td>£15,216</td><td>£48,820</td></tr><tr><td>Net Return</td><td>£6,773</td><td>£7,032</td><td>£10,854</td><td>£15,048</td><td>£17,314</td><td>£57,021</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>10%</td><td>16%</td><td>22%</td><td>26%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>