<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>£12,984</td><td>£13,179</td><td>£13,508</td><td>£13,846</td><td>£14,261</td><td>£67,778</td></tr><tr><td>Total Expenses</td><td>£11,769</td><td>£11,806</td><td>£11,855</td><td>£11,905</td><td>£11,962</td><td>£59,296</td></tr><tr><td>Profit Before Tax</td><td>£1,215</td><td>£1,373</td><td>£1,654</td><td>£1,941</td><td>£2,299</td><td>£8,482</td></tr><tr><td>Profit After Tax      </td><td>£984</td><td>£1,112</td><td>£1,339</td><td>£1,572</td><td>£1,862</td><td>£6,871</td></tr><tr><td>Change In Property Value</td><td>£2,450</td><td>£2,475</td><td>£7,498</td><td>£10,297</td><td>£12,047</td><td>£34,766</td></tr><tr><td>Net Return</td><td>£3,434</td><td>£3,587</td><td>£8,837</td><td>£11,869</td><td>£13,910</td><td>£41,637</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>12%</td><td>16%</td><td>19%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>