<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>£7,728</td><td>£7,844</td><td>£8,040</td><td>£8,241</td><td>£8,488</td><td>£40,341</td></tr><tr><td>Total Expenses</td><td>£5,637</td><td>£5,660</td><td>£5,690</td><td>£5,722</td><td>£5,757</td><td>£28,466</td></tr><tr><td>Profit Before Tax</td><td>£2,091</td><td>£2,184</td><td>£2,350</td><td>£2,519</td><td>£2,731</td><td>£11,875</td></tr><tr><td>Profit After Tax      </td><td>£1,694</td><td>£1,769</td><td>£1,903</td><td>£2,041</td><td>£2,212</td><td>£9,619</td></tr><tr><td>Change In Property Value</td><td>£3,300</td><td>£3,399</td><td>£6,418</td><td>£7,387</td><td>£7,830</td><td>£28,335</td></tr><tr><td>Net Return</td><td>£4,994</td><td>£5,168</td><td>£8,322</td><td>£9,428</td><td>£10,043</td><td>£37,954</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>28%</td><td>30%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>