<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>£8,412</td><td>£8,538</td><td>£8,752</td><td>£8,970</td><td>£9,240</td><td>£43,912</td></tr><tr><td>Total Expenses</td><td>£7,094</td><td>£7,118</td><td>£7,150</td><td>£7,183</td><td>£7,221</td><td>£35,766</td></tr><tr><td>Profit Before Tax</td><td>£1,318</td><td>£1,420</td><td>£1,601</td><td>£1,787</td><td>£2,019</td><td>£8,145</td></tr><tr><td>Profit After Tax      </td><td>£1,068</td><td>£1,150</td><td>£1,297</td><td>£1,448</td><td>£1,635</td><td>£6,598</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>£4,693</td><td>£4,866</td><td>£8,152</td><td>£10,203</td><td>£11,712</td><td>£39,627</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>