<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>£7,344</td><td>£7,454</td><td>£7,641</td><td>£7,832</td><td>£8,066</td><td>£38,337</td></tr><tr><td>Total Expenses</td><td>£5,995</td><td>£6,018</td><td>£6,047</td><td>£6,077</td><td>£6,112</td><td>£30,249</td></tr><tr><td>Profit Before Tax</td><td>£1,349</td><td>£1,436</td><td>£1,593</td><td>£1,754</td><td>£1,955</td><td>£8,087</td></tr><tr><td>Profit After Tax      </td><td>£1,092</td><td>£1,163</td><td>£1,291</td><td>£1,421</td><td>£1,584</td><td>£6,551</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,347</td><td>£7,070</td><td>£8,137</td><td>£8,625</td><td>£32,379</td></tr><tr><td>Net Return</td><td>£5,292</td><td>£5,510</td><td>£8,361</td><td>£9,558</td><td>£10,209</td><td>£38,930</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>18%</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>