<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>£6,300</td><td>£6,426</td><td>£6,587</td><td>£6,751</td><td>£6,920</td><td>£32,984</td></tr><tr><td>Total Expenses</td><td>£4,812</td><td>£4,871</td><td>£4,930</td><td>£4,990</td><td>£5,050</td><td>£24,652</td></tr><tr><td>Profit Before Tax</td><td>£1,488</td><td>£1,555</td><td>£1,657</td><td>£1,761</td><td>£1,870</td><td>£8,332</td></tr><tr><td>Profit After Tax      </td><td>£1,205</td><td>£1,260</td><td>£1,342</td><td>£1,427</td><td>£1,515</td><td>£6,749</td></tr><tr><td>Change In Property Value</td><td>£1,650</td><td>£1,700</td><td>£2,917</td><td>£3,676</td><td>£3,897</td><td>£13,840</td></tr><tr><td>Net Return</td><td>£2,855</td><td>£2,959</td><td>£4,260</td><td>£5,103</td><td>£5,412</td><td>£20,588</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>39%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>24%</td><td>29%</td><td>31%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>