<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>£14,580</td><td>£14,799</td><td>£15,169</td><td>£15,548</td><td>£16,014</td><td>£76,110</td></tr><tr><td>Total Expenses</td><td>£13,087</td><td>£13,125</td><td>£13,177</td><td>£13,231</td><td>£13,293</td><td>£65,913</td></tr><tr><td>Profit Before Tax</td><td>£1,493</td><td>£1,674</td><td>£1,991</td><td>£2,317</td><td>£2,721</td><td>£10,196</td></tr><tr><td>Profit After Tax      </td><td>£1,210</td><td>£1,356</td><td>£1,613</td><td>£1,877</td><td>£2,204</td><td>£8,259</td></tr><tr><td>Change In Property Value</td><td>£2,750</td><td>£2,778</td><td>£8,416</td><td>£11,558</td><td>£13,523</td><td>£39,024</td></tr><tr><td>Net Return</td><td>£3,960</td><td>£4,133</td><td>£10,029</td><td>£13,434</td><td>£15,727</td><td>£47,283</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</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>