<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>£10,188</td><td>£10,341</td><td>£10,599</td><td>£10,864</td><td>£11,190</td><td>£53,183</td></tr><tr><td>Total Expenses</td><td>£8,226</td><td>£8,287</td><td>£8,356</td><td>£8,427</td><td>£8,502</td><td>£41,798</td></tr><tr><td>Profit Before Tax</td><td>£1,962</td><td>£2,053</td><td>£2,243</td><td>£2,438</td><td>£2,688</td><td>£11,384</td></tr><tr><td>Profit After Tax      </td><td>£1,589</td><td>£1,663</td><td>£1,817</td><td>£1,975</td><td>£2,178</td><td>£9,221</td></tr><tr><td>Change In Property Value</td><td>£1,313</td><td>£1,326</td><td>£4,017</td><td>£5,516</td><td>£6,454</td><td>£18,625</td></tr><tr><td>Net Return</td><td>£2,902</td><td>£2,989</td><td>£5,834</td><td>£7,491</td><td>£8,632</td><td>£27,846</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>19%</td><td>21%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>