<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>£10,200</td><td>£10,353</td><td>£10,612</td><td>£10,877</td><td>£11,203</td><td>£53,245</td></tr><tr><td>Total Expenses</td><td>£6,908</td><td>£6,969</td><td>£7,038</td><td>£7,109</td><td>£7,184</td><td>£35,209</td></tr><tr><td>Profit Before Tax</td><td>£3,292</td><td>£3,384</td><td>£3,574</td><td>£3,768</td><td>£4,019</td><td>£18,037</td></tr><tr><td>Profit After Tax      </td><td>£2,666</td><td>£2,741</td><td>£2,895</td><td>£3,052</td><td>£3,256</td><td>£14,610</td></tr><tr><td>Change In Property Value</td><td>£1,960</td><td>£1,999</td><td>£4,078</td><td>£5,302</td><td>£5,567</td><td>£18,906</td></tr><tr><td>Net Return</td><td>£4,626</td><td>£4,740</td><td>£6,973</td><td>£8,354</td><td>£8,823</td><td>£33,516</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>48%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>23%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>