<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>£10,788</td><td>£10,950</td><td>£11,224</td><td>£11,504</td><td>£11,849</td><td>£56,315</td></tr><tr><td>Total Expenses</td><td>£9,028</td><td>£9,090</td><td>£9,161</td><td>£9,233</td><td>£9,310</td><td>£45,821</td></tr><tr><td>Profit Before Tax</td><td>£1,760</td><td>£1,860</td><td>£2,063</td><td>£2,272</td><td>£2,540</td><td>£10,494</td></tr><tr><td>Profit After Tax      </td><td>£1,426</td><td>£1,506</td><td>£1,671</td><td>£1,840</td><td>£2,057</td><td>£8,500</td></tr><tr><td>Change In Property Value</td><td>£3,749</td><td>£3,842</td><td>£7,089</td><td>£9,055</td><td>£10,421</td><td>£34,156</td></tr><tr><td>Net Return</td><td>£5,174</td><td>£5,349</td><td>£8,760</td><td>£10,895</td><td>£12,478</td><td>£42,656</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>24%</td><td>27%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>