<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>£11,448</td><td>£11,620</td><td>£11,910</td><td>£12,208</td><td>£12,574</td><td>£59,760</td></tr><tr><td>Total Expenses</td><td>£9,493</td><td>£9,556</td><td>£9,628</td><td>£9,702</td><td>£9,781</td><td>£48,159</td></tr><tr><td>Profit Before Tax</td><td>£1,955</td><td>£2,064</td><td>£2,282</td><td>£2,506</td><td>£2,793</td><td>£11,601</td></tr><tr><td>Profit After Tax      </td><td>£1,584</td><td>£1,672</td><td>£1,849</td><td>£2,030</td><td>£2,263</td><td>£9,397</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,944</td><td>£9,336</td><td>£10,745</td><td>£11,389</td><td>£41,214</td></tr><tr><td>Net Return</td><td>£6,384</td><td>£6,616</td><td>£11,185</td><td>£12,775</td><td>£13,652</td><td>£50,611</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>