<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>£7,392</td><td>£7,503</td><td>£7,690</td><td>£7,883</td><td>£8,119</td><td>£38,587</td></tr><tr><td>Total Expenses</td><td>£5,008</td><td>£5,031</td><td>£5,060</td><td>£5,091</td><td>£5,125</td><td>£25,315</td></tr><tr><td>Profit Before Tax</td><td>£2,384</td><td>£2,472</td><td>£2,630</td><td>£2,792</td><td>£2,994</td><td>£13,272</td></tr><tr><td>Profit After Tax      </td><td>£1,931</td><td>£2,002</td><td>£2,130</td><td>£2,262</td><td>£2,425</td><td>£10,750</td></tr><tr><td>Change In Property Value</td><td>£3,325</td><td>£3,441</td><td>£5,597</td><td>£6,442</td><td>£6,828</td><td>£25,634</td></tr><tr><td>Net Return</td><td>£5,256</td><td>£5,444</td><td>£7,727</td><td>£8,703</td><td>£9,254</td><td>£36,384</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>18%</td><td>26%</td><td>30%</td><td>31%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>