<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>£9,840</td><td>£9,988</td><td>£10,237</td><td>£10,493</td><td>£10,808</td><td>£51,366</td></tr><tr><td>Total Expenses</td><td>£8,539</td><td>£8,599</td><td>£8,667</td><td>£8,737</td><td>£8,811</td><td>£43,352</td></tr><tr><td>Profit Before Tax</td><td>£1,302</td><td>£1,388</td><td>£1,570</td><td>£1,757</td><td>£1,997</td><td>£8,014</td></tr><tr><td>Profit After Tax      </td><td>£1,054</td><td>£1,125</td><td>£1,272</td><td>£1,423</td><td>£1,618</td><td>£6,491</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,326</td><td>£8,169</td><td>£9,402</td><td>£9,966</td><td>£36,062</td></tr><tr><td>Net Return</td><td>£5,254</td><td>£5,451</td><td>£9,441</td><td>£10,825</td><td>£11,584</td><td>£42,554</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>