<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>£8,604</td><td>£8,733</td><td>£8,951</td><td>£9,175</td><td>£9,450</td><td>£44,914</td></tr><tr><td>Total Expenses</td><td>£6,446</td><td>£6,482</td><td>£6,526</td><td>£6,571</td><td>£6,620</td><td>£32,646</td></tr><tr><td>Profit Before Tax</td><td>£2,158</td><td>£2,251</td><td>£2,425</td><td>£2,604</td><td>£2,830</td><td>£12,268</td></tr><tr><td>Profit After Tax      </td><td>£1,748</td><td>£1,823</td><td>£1,964</td><td>£2,109</td><td>£2,292</td><td>£9,937</td></tr><tr><td>Change In Property Value</td><td>£2,875</td><td>£2,947</td><td>£5,437</td><td>£6,944</td><td>£7,992</td><td>£26,195</td></tr><tr><td>Net Return</td><td>£4,623</td><td>£4,770</td><td>£7,401</td><td>£9,054</td><td>£10,284</td><td>£36,132</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>26%</td><td>29%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>