<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>£11,400</td><td>£11,571</td><td>£11,860</td><td>£12,157</td><td>£12,521</td><td>£59,510</td></tr><tr><td>Total Expenses</td><td>£10,083</td><td>£10,146</td><td>£10,218</td><td>£10,292</td><td>£10,371</td><td>£51,110</td></tr><tr><td>Profit Before Tax</td><td>£1,317</td><td>£1,425</td><td>£1,642</td><td>£1,865</td><td>£2,151</td><td>£8,400</td></tr><tr><td>Profit After Tax      </td><td>£1,067</td><td>£1,154</td><td>£1,330</td><td>£1,511</td><td>£1,742</td><td>£6,804</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,408</td><td>£10,211</td><td>£11,752</td><td>£12,457</td><td>£45,078</td></tr><tr><td>Net Return</td><td>£6,317</td><td>£6,562</td><td>£11,541</td><td>£13,263</td><td>£14,199</td><td>£51,882</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>13%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>22%</td><td>25%</td><td>27%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>