<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>£9,300</td><td>£9,439</td><td>£9,675</td><td>£9,917</td><td>£10,215</td><td>£48,547</td></tr><tr><td>Total Expenses</td><td>£7,947</td><td>£8,013</td><td>£8,085</td><td>£8,159</td><td>£8,236</td><td>£40,440</td></tr><tr><td>Profit Before Tax</td><td>£1,353</td><td>£1,427</td><td>£1,591</td><td>£1,759</td><td>£1,978</td><td>£8,108</td></tr><tr><td>Profit After Tax      </td><td>£1,096</td><td>£1,156</td><td>£1,288</td><td>£1,425</td><td>£1,603</td><td>£6,567</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,075</td><td>£5,673</td><td>£7,246</td><td>£8,340</td><td>£27,334</td></tr><tr><td>Net Return</td><td>£4,096</td><td>£4,231</td><td>£6,962</td><td>£8,671</td><td>£9,942</td><td>£33,901</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>18%</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>