<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>£10,728</td><td>£10,889</td><td>£11,161</td><td>£11,440</td><td>£11,783</td><td>£56,002</td></tr><tr><td>Total Expenses</td><td>£8,913</td><td>£8,940</td><td>£8,978</td><td>£9,017</td><td>£9,062</td><td>£44,910</td></tr><tr><td>Profit Before Tax</td><td>£1,815</td><td>£1,949</td><td>£2,183</td><td>£2,423</td><td>£2,721</td><td>£11,091</td></tr><tr><td>Profit After Tax      </td><td>£1,470</td><td>£1,578</td><td>£1,768</td><td>£1,963</td><td>£2,204</td><td>£8,984</td></tr><tr><td>Change In Property Value</td><td>£4,625</td><td>£4,741</td><td>£8,746</td><td>£11,171</td><td>£12,857</td><td>£42,140</td></tr><tr><td>Net Return</td><td>£6,095</td><td>£6,319</td><td>£10,515</td><td>£13,134</td><td>£15,061</td><td>£51,124</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>23%</td><td>27%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>