<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>£6,732</td><td>£6,833</td><td>£7,004</td><td>£7,179</td><td>£7,394</td><td>£35,142</td></tr><tr><td>Total Expenses</td><td>£5,537</td><td>£5,559</td><td>£5,587</td><td>£5,615</td><td>£5,648</td><td>£27,946</td></tr><tr><td>Profit Before Tax</td><td>£1,195</td><td>£1,274</td><td>£1,417</td><td>£1,564</td><td>£1,747</td><td>£7,196</td></tr><tr><td>Profit After Tax      </td><td>£968</td><td>£1,032</td><td>£1,148</td><td>£1,266</td><td>£1,415</td><td>£5,829</td></tr><tr><td>Change In Property Value</td><td>£3,850</td><td>£3,985</td><td>£6,481</td><td>£7,459</td><td>£7,906</td><td>£29,681</td></tr><tr><td>Net Return</td><td>£4,818</td><td>£5,017</td><td>£7,629</td><td>£8,725</td><td>£9,321</td><td>£35,510</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>17%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>22%</td><td>26%</td><td>27%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>