<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>£11,196</td><td>£11,364</td><td>£11,648</td><td>£11,939</td><td>£12,297</td><td>£58,445</td></tr><tr><td>Total Expenses</td><td>£9,468</td><td>£9,530</td><td>£9,602</td><td>£9,675</td><td>£9,753</td><td>£48,028</td></tr><tr><td>Profit Before Tax</td><td>£1,728</td><td>£1,834</td><td>£2,046</td><td>£2,264</td><td>£2,544</td><td>£10,417</td></tr><tr><td>Profit After Tax      </td><td>£1,400</td><td>£1,485</td><td>£1,657</td><td>£1,834</td><td>£2,061</td><td>£8,438</td></tr><tr><td>Change In Property Value</td><td>£4,000</td><td>£4,100</td><td>£7,565</td><td>£9,662</td><td>£11,120</td><td>£36,446</td></tr><tr><td>Net Return</td><td>£5,400</td><td>£5,585</td><td>£9,222</td><td>£11,496</td><td>£13,180</td><td>£44,883</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>23%</td><td>27%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>