<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>£9,924</td><td>£10,073</td><td>£10,325</td><td>£10,583</td><td>£10,900</td><td>£51,805</td></tr><tr><td>Total Expenses</td><td>£7,952</td><td>£8,013</td><td>£8,081</td><td>£8,150</td><td>£8,225</td><td>£40,421</td></tr><tr><td>Profit Before Tax</td><td>£1,972</td><td>£2,060</td><td>£2,244</td><td>£2,432</td><td>£2,675</td><td>£11,384</td></tr><tr><td>Profit After Tax      </td><td>£1,598</td><td>£1,669</td><td>£1,818</td><td>£1,970</td><td>£2,167</td><td>£9,221</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,863</td><td>£7,294</td><td>£8,394</td><td>£8,898</td><td>£32,199</td></tr><tr><td>Net Return</td><td>£5,348</td><td>£5,531</td><td>£9,111</td><td>£10,365</td><td>£11,065</td><td>£41,420</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>24%</td><td>27%</td><td>29%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>