<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>£8,376</td><td>£8,502</td><td>£8,714</td><td>£8,932</td><td>£9,200</td><td>£43,724</td></tr><tr><td>Total Expenses</td><td>£7,400</td><td>£7,459</td><td>£7,523</td><td>£7,589</td><td>£7,658</td><td>£37,629</td></tr><tr><td>Profit Before Tax</td><td>£976</td><td>£1,043</td><td>£1,191</td><td>£1,343</td><td>£1,542</td><td>£6,095</td></tr><tr><td>Profit After Tax      </td><td>£790</td><td>£845</td><td>£965</td><td>£1,088</td><td>£1,249</td><td>£4,937</td></tr><tr><td>Change In Property Value</td><td>£2,875</td><td>£2,947</td><td>£5,437</td><td>£6,944</td><td>£7,992</td><td>£26,195</td></tr><tr><td>Net Return</td><td>£3,665</td><td>£3,792</td><td>£6,402</td><td>£8,032</td><td>£9,241</td><td>£31,132</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>