<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>£6,888</td><td>£6,991</td><td>£7,166</td><td>£7,345</td><td>£7,566</td><td>£35,956</td></tr><tr><td>Total Expenses</td><td>£4,760</td><td>£4,781</td><td>£4,810</td><td>£4,838</td><td>£4,871</td><td>£24,060</td></tr><tr><td>Profit Before Tax</td><td>£2,128</td><td>£2,210</td><td>£2,357</td><td>£2,507</td><td>£2,694</td><td>£11,896</td></tr><tr><td>Profit After Tax      </td><td>£1,724</td><td>£1,790</td><td>£1,909</td><td>£2,030</td><td>£2,182</td><td>£9,636</td></tr><tr><td>Change In Property Value</td><td>£3,150</td><td>£3,260</td><td>£5,303</td><td>£6,103</td><td>£6,469</td><td>£24,285</td></tr><tr><td>Net Return</td><td>£4,874</td><td>£5,050</td><td>£7,211</td><td>£8,133</td><td>£8,651</td><td>£33,920</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>26%</td><td>29%</td><td>31%</td><td>121%</td></tr></tbody></table></div></div></template></turbo-stream>