<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>£13,164</td><td>£13,361</td><td>£13,695</td><td>£14,038</td><td>£14,459</td><td>£68,718</td></tr><tr><td>Total Expenses</td><td>£11,646</td><td>£11,712</td><td>£11,788</td><td>£11,866</td><td>£11,951</td><td>£58,964</td></tr><tr><td>Profit Before Tax</td><td>£1,518</td><td>£1,650</td><td>£1,907</td><td>£2,171</td><td>£2,508</td><td>£9,754</td></tr><tr><td>Profit After Tax      </td><td>£1,229</td><td>£1,336</td><td>£1,545</td><td>£1,759</td><td>£2,031</td><td>£7,901</td></tr><tr><td>Change In Property Value</td><td>£5,249</td><td>£5,380</td><td>£9,926</td><td>£12,678</td><td>£14,591</td><td>£47,823</td></tr><tr><td>Net Return</td><td>£6,478</td><td>£6,716</td><td>£11,471</td><td>£14,437</td><td>£16,622</td><td>£55,724</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>18%</td><td>23%</td><td>26%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>