<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>£9,120</td><td>£9,302</td><td>£9,535</td><td>£9,773</td><td>£10,018</td><td>£47,748</td></tr><tr><td>Total Expenses</td><td>£7,443</td><td>£7,472</td><td>£7,506</td><td>£7,541</td><td>£7,576</td><td>£37,539</td></tr><tr><td>Profit Before Tax</td><td>£1,677</td><td>£1,830</td><td>£2,029</td><td>£2,232</td><td>£2,441</td><td>£10,210</td></tr><tr><td>Profit After Tax      </td><td>£1,359</td><td>£1,482</td><td>£1,643</td><td>£1,808</td><td>£1,978</td><td>£8,270</td></tr><tr><td>Change In Property Value</td><td>£4,560</td><td>£4,697</td><td>£8,063</td><td>£10,159</td><td>£10,769</td><td>£38,248</td></tr><tr><td>Net Return</td><td>£5,919</td><td>£6,179</td><td>£9,706</td><td>£11,967</td><td>£12,746</td><td>£46,517</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>