<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>£10,356</td><td>£10,563</td><td>£10,827</td><td>£11,098</td><td>£11,375</td><td>£54,220</td></tr><tr><td>Total Expenses</td><td>£7,598</td><td>£7,665</td><td>£7,734</td><td>£7,805</td><td>£7,876</td><td>£38,678</td></tr><tr><td>Profit Before Tax</td><td>£2,758</td><td>£2,898</td><td>£3,093</td><td>£3,293</td><td>£3,500</td><td>£15,541</td></tr><tr><td>Profit After Tax      </td><td>£2,234</td><td>£2,348</td><td>£2,505</td><td>£2,667</td><td>£2,835</td><td>£12,588</td></tr><tr><td>Change In Property Value</td><td>£3,450</td><td>£3,554</td><td>£6,100</td><td>£7,686</td><td>£8,147</td><td>£28,937</td></tr><tr><td>Net Return</td><td>£5,684</td><td>£5,901</td><td>£8,605</td><td>£10,353</td><td>£10,982</td><td>£41,526</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>22%</td><td>27%</td><td>28%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>