<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>£10,560</td><td>£10,718</td><td>£10,986</td><td>£11,261</td><td>£11,599</td><td>£55,125</td></tr><tr><td>Total Expenses</td><td>£8,809</td><td>£8,871</td><td>£8,940</td><td>£9,012</td><td>£9,088</td><td>£44,720</td></tr><tr><td>Profit Before Tax</td><td>£1,751</td><td>£1,848</td><td>£2,046</td><td>£2,249</td><td>£2,511</td><td>£10,405</td></tr><tr><td>Profit After Tax      </td><td>£1,418</td><td>£1,497</td><td>£1,657</td><td>£1,822</td><td>£2,034</td><td>£8,428</td></tr><tr><td>Change In Property Value</td><td>£3,625</td><td>£3,716</td><td>£6,855</td><td>£8,756</td><td>£10,077</td><td>£33,029</td></tr><tr><td>Net Return</td><td>£5,043</td><td>£5,212</td><td>£8,512</td><td>£10,578</td><td>£12,111</td><td>£41,456</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>24%</td><td>27%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>