<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>£10,008</td><td>£10,158</td><td>£10,412</td><td>£10,672</td><td>£10,993</td><td>£52,243</td></tr><tr><td>Total Expenses</td><td>£8,159</td><td>£8,220</td><td>£8,288</td><td>£8,358</td><td>£8,432</td><td>£41,456</td></tr><tr><td>Profit Before Tax</td><td>£1,849</td><td>£1,939</td><td>£2,124</td><td>£2,315</td><td>£2,560</td><td>£10,787</td></tr><tr><td>Profit After Tax      </td><td>£1,498</td><td>£1,570</td><td>£1,721</td><td>£1,875</td><td>£2,074</td><td>£8,737</td></tr><tr><td>Change In Property Value</td><td>£3,900</td><td>£4,017</td><td>£7,585</td><td>£8,730</td><td>£9,254</td><td>£33,487</td></tr><tr><td>Net Return</td><td>£5,398</td><td>£5,587</td><td>£9,306</td><td>£10,605</td><td>£11,328</td><td>£42,224</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>27%</td><td>28%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>