<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>£11,496</td><td>£11,668</td><td>£11,960</td><td>£12,259</td><td>£12,627</td><td>£60,011</td></tr><tr><td>Total Expenses</td><td>£10,390</td><td>£10,454</td><td>£10,526</td><td>£10,599</td><td>£10,679</td><td>£52,648</td></tr><tr><td>Profit Before Tax</td><td>£1,106</td><td>£1,215</td><td>£1,434</td><td>£1,660</td><td>£1,948</td><td>£7,363</td></tr><tr><td>Profit After Tax      </td><td>£896</td><td>£984</td><td>£1,162</td><td>£1,344</td><td>£1,578</td><td>£5,964</td></tr><tr><td>Change In Property Value</td><td>£5,475</td><td>£5,639</td><td>£10,649</td><td>£12,256</td><td>£12,991</td><td>£47,010</td></tr><tr><td>Net Return</td><td>£6,371</td><td>£6,623</td><td>£11,811</td><td>£13,600</td><td>£14,569</td><td>£52,974</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>11%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>