<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>£9,948</td><td>£10,147</td><td>£10,401</td><td>£10,661</td><td>£10,927</td><td>£52,083</td></tr><tr><td>Total Expenses</td><td>£7,042</td><td>£7,108</td><td>£7,176</td><td>£7,246</td><td>£7,315</td><td>£35,886</td></tr><tr><td>Profit Before Tax</td><td>£2,906</td><td>£3,039</td><td>£3,225</td><td>£3,415</td><td>£3,612</td><td>£16,198</td></tr><tr><td>Profit After Tax      </td><td>£2,354</td><td>£2,462</td><td>£2,612</td><td>£2,766</td><td>£2,926</td><td>£13,120</td></tr><tr><td>Change In Property Value</td><td>£3,060</td><td>£3,152</td><td>£5,411</td><td>£6,817</td><td>£7,226</td><td>£25,666</td></tr><tr><td>Net Return</td><td>£5,414</td><td>£5,614</td><td>£8,023</td><td>£9,583</td><td>£10,152</td><td>£38,786</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>23%</td><td>28%</td><td>29%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>