<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>£9,456</td><td>£9,598</td><td>£9,838</td><td>£10,084</td><td>£10,386</td><td>£49,362</td></tr><tr><td>Total Expenses</td><td>£7,127</td><td>£7,175</td><td>£7,230</td><td>£7,287</td><td>£7,348</td><td>£36,166</td></tr><tr><td>Profit Before Tax</td><td>£2,329</td><td>£2,423</td><td>£2,608</td><td>£2,797</td><td>£3,038</td><td>£13,195</td></tr><tr><td>Profit After Tax      </td><td>£1,887</td><td>£1,963</td><td>£2,112</td><td>£2,266</td><td>£2,461</td><td>£10,688</td></tr><tr><td>Change In Property Value</td><td>£3,570</td><td>£3,677</td><td>£6,944</td><td>£7,991</td><td>£8,471</td><td>£30,653</td></tr><tr><td>Net Return</td><td>£5,457</td><td>£5,640</td><td>£9,056</td><td>£10,257</td><td>£10,932</td><td>£41,341</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>15%</td><td>15%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>