<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>£10,800</td><td>£10,962</td><td>£11,236</td><td>£11,517</td><td>£11,862</td><td>£56,377</td></tr><tr><td>Total Expenses</td><td>£8,920</td><td>£8,948</td><td>£8,986</td><td>£9,025</td><td>£9,070</td><td>£44,948</td></tr><tr><td>Profit Before Tax</td><td>£1,880</td><td>£2,014</td><td>£2,250</td><td>£2,492</td><td>£2,792</td><td>£11,430</td></tr><tr><td>Profit After Tax      </td><td>£1,523</td><td>£1,632</td><td>£1,823</td><td>£2,019</td><td>£2,262</td><td>£9,258</td></tr><tr><td>Change In Property Value</td><td>£6,475</td><td>£6,702</td><td>£10,900</td><td>£12,545</td><td>£13,297</td><td>£49,918</td></tr><tr><td>Net Return</td><td>£7,998</td><td>£8,333</td><td>£12,722</td><td>£14,563</td><td>£15,559</td><td>£59,176</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>16%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>