<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>£9,000</td><td>£9,180</td><td>£9,409</td><td>£9,645</td><td>£9,886</td><td>£47,120</td></tr><tr><td>Total Expenses</td><td>£7,351</td><td>£7,381</td><td>£7,414</td><td>£7,449</td><td>£7,484</td><td>£37,079</td></tr><tr><td>Profit Before Tax</td><td>£1,649</td><td>£1,799</td><td>£1,995</td><td>£2,196</td><td>£2,402</td><td>£10,041</td></tr><tr><td>Profit After Tax      </td><td>£1,335</td><td>£1,457</td><td>£1,616</td><td>£1,779</td><td>£1,946</td><td>£8,133</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,635</td><td>£7,957</td><td>£10,026</td><td>£10,627</td><td>£37,744</td></tr><tr><td>Net Return</td><td>£5,835</td><td>£6,092</td><td>£9,573</td><td>£11,804</td><td>£12,573</td><td>£45,878</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>