<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>£8,400</td><td>£8,568</td><td>£8,782</td><td>£9,002</td><td>£9,227</td><td>£43,979</td></tr><tr><td>Total Expenses</td><td>£6,895</td><td>£6,923</td><td>£6,955</td><td>£6,988</td><td>£7,021</td><td>£34,781</td></tr><tr><td>Profit Before Tax</td><td>£1,506</td><td>£1,645</td><td>£1,827</td><td>£2,014</td><td>£2,206</td><td>£9,198</td></tr><tr><td>Profit After Tax      </td><td>£1,219</td><td>£1,333</td><td>£1,480</td><td>£1,631</td><td>£1,787</td><td>£7,450</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,326</td><td>£7,426</td><td>£9,357</td><td>£9,919</td><td>£35,228</td></tr><tr><td>Net Return</td><td>£5,419</td><td>£5,659</td><td>£8,906</td><td>£10,988</td><td>£11,705</td><td>£42,678</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>