<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>£8,388</td><td>£8,556</td><td>£8,770</td><td>£8,989</td><td>£9,214</td><td>£43,916</td></tr><tr><td>Total Expenses</td><td>£6,251</td><td>£6,314</td><td>£6,378</td><td>£6,444</td><td>£6,509</td><td>£31,895</td></tr><tr><td>Profit Before Tax</td><td>£2,137</td><td>£2,242</td><td>£2,392</td><td>£2,545</td><td>£2,705</td><td>£12,021</td></tr><tr><td>Profit After Tax      </td><td>£1,731</td><td>£1,816</td><td>£1,937</td><td>£2,062</td><td>£2,191</td><td>£9,737</td></tr><tr><td>Change In Property Value</td><td>£2,580</td><td>£2,657</td><td>£4,562</td><td>£5,748</td><td>£6,093</td><td>£21,640</td></tr><tr><td>Net Return</td><td>£4,311</td><td>£4,474</td><td>£6,499</td><td>£7,810</td><td>£8,284</td><td>£31,377</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</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>