<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>£9,192</td><td>£9,330</td><td>£9,563</td><td>£9,802</td><td>£10,096</td><td>£47,983</td></tr><tr><td>Total Expenses</td><td>£6,180</td><td>£6,205</td><td>£6,240</td><td>£6,274</td><td>£6,314</td><td>£31,214</td></tr><tr><td>Profit Before Tax</td><td>£3,012</td><td>£3,124</td><td>£3,324</td><td>£3,528</td><td>£3,782</td><td>£16,769</td></tr><tr><td>Profit After Tax      </td><td>£2,440</td><td>£2,531</td><td>£2,692</td><td>£2,857</td><td>£3,063</td><td>£13,583</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,347</td><td>£7,070</td><td>£8,137</td><td>£8,625</td><td>£32,379</td></tr><tr><td>Net Return</td><td>£6,640</td><td>£6,878</td><td>£9,762</td><td>£10,995</td><td>£11,688</td><td>£45,963</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>19%</td><td>26%</td><td>30%</td><td>32%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>