<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>£11,208</td><td>£11,376</td><td>£11,661</td><td>£11,952</td><td>£12,311</td><td>£58,507</td></tr><tr><td>Total Expenses</td><td>£9,695</td><td>£9,772</td><td>£9,857</td><td>£9,944</td><td>£10,035</td><td>£49,303</td></tr><tr><td>Profit Before Tax</td><td>£1,513</td><td>£1,604</td><td>£1,804</td><td>£2,008</td><td>£2,275</td><td>£9,204</td></tr><tr><td>Profit After Tax      </td><td>£1,225</td><td>£1,299</td><td>£1,461</td><td>£1,627</td><td>£1,843</td><td>£7,455</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,060</td><td>£6,242</td><td>£8,115</td><td>£8,521</td><td>£28,938</td></tr><tr><td>Net Return</td><td>£4,225</td><td>£4,359</td><td>£7,703</td><td>£9,742</td><td>£10,364</td><td>£36,394</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>9%</td><td>9%</td><td>17%</td><td>21%</td><td>23%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>