<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>£10,800</td><td>£11,016</td><td>£11,291</td><td>£11,574</td><td>£11,863</td><td>£56,544</td></tr><tr><td>Total Expenses</td><td>£8,722</td><td>£8,755</td><td>£8,793</td><td>£8,832</td><td>£8,872</td><td>£43,973</td></tr><tr><td>Profit Before Tax</td><td>£2,079</td><td>£2,261</td><td>£2,499</td><td>£2,742</td><td>£2,991</td><td>£12,571</td></tr><tr><td>Profit After Tax      </td><td>£1,684</td><td>£1,832</td><td>£2,024</td><td>£2,221</td><td>£2,423</td><td>£10,183</td></tr><tr><td>Change In Property Value</td><td>£3,600</td><td>£3,672</td><td>£7,491</td><td>£9,738</td><td>£11,248</td><td>£35,749</td></tr><tr><td>Net Return</td><td>£5,284</td><td>£5,504</td><td>£9,515</td><td>£11,959</td><td>£13,671</td><td>£45,931</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>21%</td><td>26%</td><td>30%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>