<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>£8,124</td><td>£8,246</td><td>£8,452</td><td>£8,663</td><td>£8,923</td><td>£42,408</td></tr><tr><td>Total Expenses</td><td>£5,977</td><td>£6,007</td><td>£6,045</td><td>£6,084</td><td>£6,127</td><td>£30,239</td></tr><tr><td>Profit Before Tax</td><td>£2,147</td><td>£2,239</td><td>£2,407</td><td>£2,580</td><td>£2,796</td><td>£12,169</td></tr><tr><td>Profit After Tax      </td><td>£1,739</td><td>£1,813</td><td>£1,950</td><td>£2,089</td><td>£2,265</td><td>£9,857</td></tr><tr><td>Change In Property Value</td><td>£2,750</td><td>£2,819</td><td>£5,201</td><td>£6,642</td><td>£7,645</td><td>£25,056</td></tr><tr><td>Net Return</td><td>£4,489</td><td>£4,632</td><td>£7,150</td><td>£8,732</td><td>£9,910</td><td>£34,913</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>21%</td><td>26%</td><td>29%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>