<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>£10,068</td><td>£10,219</td><td>£10,474</td><td>£10,736</td><td>£11,058</td><td>£52,556</td></tr><tr><td>Total Expenses</td><td>£8,561</td><td>£8,622</td><td>£8,691</td><td>£8,761</td><td>£8,836</td><td>£43,471</td></tr><tr><td>Profit Before Tax</td><td>£1,507</td><td>£1,597</td><td>£1,784</td><td>£1,975</td><td>£2,223</td><td>£9,085</td></tr><tr><td>Profit After Tax      </td><td>£1,220</td><td>£1,293</td><td>£1,445</td><td>£1,600</td><td>£1,800</td><td>£7,359</td></tr><tr><td>Change In Property Value</td><td>£3,500</td><td>£3,588</td><td>£6,619</td><td>£8,454</td><td>£9,730</td><td>£31,890</td></tr><tr><td>Net Return</td><td>£4,720</td><td>£4,881</td><td>£8,064</td><td>£10,054</td><td>£11,530</td><td>£39,249</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>23%</td><td>27%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>