<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>£9,876</td><td>£10,024</td><td>£10,275</td><td>£10,532</td><td>£10,848</td><td>£51,554</td></tr><tr><td>Total Expenses</td><td>£6,757</td><td>£6,818</td><td>£6,886</td><td>£6,955</td><td>£7,029</td><td>£34,444</td></tr><tr><td>Profit Before Tax</td><td>£3,119</td><td>£3,207</td><td>£3,389</td><td>£3,576</td><td>£3,818</td><td>£17,110</td></tr><tr><td>Profit After Tax      </td><td>£2,527</td><td>£2,597</td><td>£2,745</td><td>£2,897</td><td>£3,093</td><td>£13,859</td></tr><tr><td>Change In Property Value</td><td>£2,375</td><td>£2,434</td><td>£3,992</td><td>£5,709</td><td>£6,571</td><td>£21,081</td></tr><tr><td>Net Return</td><td>£4,902</td><td>£5,032</td><td>£6,738</td><td>£8,606</td><td>£9,663</td><td>£34,940</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>47%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>23%</td><td>29%</td><td>33%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>