<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>£9,312</td><td>£9,452</td><td>£9,688</td><td>£9,930</td><td>£10,228</td><td>£48,610</td></tr><tr><td>Total Expenses</td><td>£8,212</td><td>£8,284</td><td>£8,362</td><td>£8,441</td><td>£8,525</td><td>£41,825</td></tr><tr><td>Profit Before Tax</td><td>£1,100</td><td>£1,168</td><td>£1,326</td><td>£1,489</td><td>£1,703</td><td>£6,785</td></tr><tr><td>Profit After Tax      </td><td>£891</td><td>£946</td><td>£1,074</td><td>£1,206</td><td>£1,380</td><td>£5,496</td></tr><tr><td>Change In Property Value</td><td>£1,200</td><td>£1,212</td><td>£3,672</td><td>£5,043</td><td>£5,901</td><td>£17,028</td></tr><tr><td>Net Return</td><td>£2,091</td><td>£2,158</td><td>£4,746</td><td>£6,249</td><td>£7,280</td><td>£22,525</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>17%</td><td>20%</td><td>61%</td></tr></tbody></table></div></div></template></turbo-stream>