<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>£10,476</td><td>£10,633</td><td>£10,899</td><td>£11,171</td><td>£11,507</td><td>£54,686</td></tr><tr><td>Total Expenses</td><td>£8,143</td><td>£8,198</td><td>£8,262</td><td>£8,328</td><td>£8,398</td><td>£41,330</td></tr><tr><td>Profit Before Tax</td><td>£2,333</td><td>£2,435</td><td>£2,637</td><td>£2,844</td><td>£3,108</td><td>£13,356</td></tr><tr><td>Profit After Tax      </td><td>£1,890</td><td>£1,972</td><td>£2,136</td><td>£2,303</td><td>£2,518</td><td>£10,819</td></tr><tr><td>Change In Property Value</td><td>£1,350</td><td>£1,364</td><td>£4,131</td><td>£5,674</td><td>£6,638</td><td>£19,157</td></tr><tr><td>Net Return</td><td>£3,240</td><td>£3,336</td><td>£6,267</td><td>£7,977</td><td>£9,156</td><td>£29,976</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>22%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>