<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>£14,400</td><td>£14,616</td><td>£14,981</td><td>£15,356</td><td>£15,817</td><td>£75,170</td></tr><tr><td>Total Expenses</td><td>£12,851</td><td>£12,884</td><td>£12,931</td><td>£12,979</td><td>£13,036</td><td>£64,681</td></tr><tr><td>Profit Before Tax</td><td>£1,549</td><td>£1,732</td><td>£2,050</td><td>£2,377</td><td>£2,780</td><td>£10,489</td></tr><tr><td>Profit After Tax      </td><td>£1,255</td><td>£1,403</td><td>£1,661</td><td>£1,925</td><td>£2,252</td><td>£8,496</td></tr><tr><td>Change In Property Value</td><td>£4,125</td><td>£4,187</td><td>£9,916</td><td>£13,195</td><td>£15,321</td><td>£46,744</td></tr><tr><td>Net Return</td><td>£5,380</td><td>£5,590</td><td>£11,577</td><td>£15,120</td><td>£17,573</td><td>£55,240</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>6%</td><td>7%</td><td>14%</td><td>18%</td><td>21%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>