<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>£12,504</td><td>£12,692</td><td>£13,009</td><td>£13,334</td><td>£13,734</td><td>£65,273</td></tr><tr><td>Total Expenses</td><td>£11,669</td><td>£11,699</td><td>£11,742</td><td>£11,785</td><td>£11,836</td><td>£58,732</td></tr><tr><td>Profit Before Tax</td><td>£835</td><td>£992</td><td>£1,267</td><td>£1,549</td><td>£1,898</td><td>£6,541</td></tr><tr><td>Profit After Tax      </td><td>£676</td><td>£804</td><td>£1,026</td><td>£1,254</td><td>£1,537</td><td>£5,298</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,100</td><td>£10,404</td><td>£13,525</td><td>£14,201</td><td>£48,231</td></tr><tr><td>Net Return</td><td>£5,676</td><td>£5,904</td><td>£11,430</td><td>£14,780</td><td>£15,739</td><td>£53,529</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>15%</td><td>19%</td><td>21%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>