<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>£7,272</td><td>£7,381</td><td>£7,566</td><td>£7,755</td><td>£7,987</td><td>£37,961</td></tr><tr><td>Total Expenses</td><td>£4,996</td><td>£5,019</td><td>£5,048</td><td>£5,078</td><td>£5,112</td><td>£25,253</td></tr><tr><td>Profit Before Tax</td><td>£2,276</td><td>£2,362</td><td>£2,518</td><td>£2,677</td><td>£2,876</td><td>£12,708</td></tr><tr><td>Profit After Tax      </td><td>£1,843</td><td>£1,914</td><td>£2,039</td><td>£2,168</td><td>£2,329</td><td>£10,294</td></tr><tr><td>Change In Property Value</td><td>£3,325</td><td>£3,441</td><td>£5,597</td><td>£6,442</td><td>£6,828</td><td>£25,634</td></tr><tr><td>Net Return</td><td>£5,168</td><td>£5,355</td><td>£7,636</td><td>£8,610</td><td>£9,158</td><td>£35,927</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>35%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>18%</td><td>26%</td><td>29%</td><td>31%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>