<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>£6,336</td><td>£6,463</td><td>£6,624</td><td>£6,790</td><td>£6,960</td><td>£33,173</td></tr><tr><td>Total Expenses</td><td>£5,212</td><td>£5,271</td><td>£5,330</td><td>£5,390</td><td>£5,450</td><td>£26,654</td></tr><tr><td>Profit Before Tax</td><td>£1,124</td><td>£1,192</td><td>£1,294</td><td>£1,399</td><td>£1,510</td><td>£6,519</td></tr><tr><td>Profit After Tax      </td><td>£910</td><td>£965</td><td>£1,048</td><td>£1,134</td><td>£1,223</td><td>£5,280</td></tr><tr><td>Change In Property Value</td><td>£1,950</td><td>£2,008</td><td>£3,448</td><td>£4,344</td><td>£4,605</td><td>£16,355</td></tr><tr><td>Net Return</td><td>£2,860</td><td>£2,974</td><td>£4,496</td><td>£5,478</td><td>£5,827</td><td>£21,635</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>20%</td><td>24%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>