<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>£12,024</td><td>£12,204</td><td>£12,509</td><td>£12,822</td><td>£13,207</td><td>£62,767</td></tr><tr><td>Total Expenses</td><td>£10,024</td><td>£10,104</td><td>£10,191</td><td>£10,281</td><td>£10,377</td><td>£50,977</td></tr><tr><td>Profit Before Tax</td><td>£2,000</td><td>£2,101</td><td>£2,318</td><td>£2,541</td><td>£2,830</td><td>£11,790</td></tr><tr><td>Profit After Tax      </td><td>£1,620</td><td>£1,702</td><td>£1,878</td><td>£2,058</td><td>£2,292</td><td>£9,550</td></tr><tr><td>Change In Property Value</td><td>£1,550</td><td>£1,566</td><td>£4,743</td><td>£6,514</td><td>£7,622</td><td>£21,995</td></tr><tr><td>Net Return</td><td>£3,170</td><td>£3,267</td><td>£6,621</td><td>£8,572</td><td>£9,914</td><td>£31,545</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>18%</td><td>21%</td><td>66%</td></tr></tbody></table></div></div></template></turbo-stream>