<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>£11,652</td><td>£11,827</td><td>£12,122</td><td>£12,426</td><td>£12,798</td><td>£60,825</td></tr><tr><td>Total Expenses</td><td>£10,392</td><td>£10,421</td><td>£10,461</td><td>£10,502</td><td>£10,550</td><td>£52,326</td></tr><tr><td>Profit Before Tax</td><td>£1,260</td><td>£1,406</td><td>£1,661</td><td>£1,923</td><td>£2,248</td><td>£8,499</td></tr><tr><td>Profit After Tax      </td><td>£1,021</td><td>£1,139</td><td>£1,346</td><td>£1,558</td><td>£1,821</td><td>£6,884</td></tr><tr><td>Change In Property Value</td><td>£4,399</td><td>£4,487</td><td>£9,153</td><td>£11,899</td><td>£12,494</td><td>£42,433</td></tr><tr><td>Net Return</td><td>£5,420</td><td>£5,626</td><td>£10,499</td><td>£13,457</td><td>£14,315</td><td>£49,318</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>10%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>16%</td><td>20%</td><td>21%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>