<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>£13,356</td><td>£13,556</td><td>£13,895</td><td>£14,243</td><td>£14,670</td><td>£69,720</td></tr><tr><td>Total Expenses</td><td>£12,024</td><td>£12,090</td><td>£12,167</td><td>£12,246</td><td>£12,331</td><td>£60,858</td></tr><tr><td>Profit Before Tax</td><td>£1,332</td><td>£1,466</td><td>£1,728</td><td>£1,997</td><td>£2,339</td><td>£8,862</td></tr><tr><td>Profit After Tax      </td><td>£1,079</td><td>£1,188</td><td>£1,400</td><td>£1,617</td><td>£1,894</td><td>£7,178</td></tr><tr><td>Change In Property Value</td><td>£5,475</td><td>£5,612</td><td>£10,354</td><td>£13,224</td><td>£15,220</td><td>£49,884</td></tr><tr><td>Net Return</td><td>£6,554</td><td>£6,799</td><td>£11,753</td><td>£14,841</td><td>£17,114</td><td>£57,062</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>18%</td><td>22%</td><td>26%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>