<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>£10,608</td><td>£10,767</td><td>£11,036</td><td>£11,312</td><td>£11,652</td><td>£55,375</td></tr><tr><td>Total Expenses</td><td>£8,219</td><td>£8,280</td><td>£8,350</td><td>£8,422</td><td>£8,498</td><td>£41,770</td></tr><tr><td>Profit Before Tax</td><td>£2,389</td><td>£2,487</td><td>£2,686</td><td>£2,890</td><td>£3,153</td><td>£13,606</td></tr><tr><td>Profit After Tax      </td><td>£1,935</td><td>£2,014</td><td>£2,176</td><td>£2,341</td><td>£2,554</td><td>£11,021</td></tr><tr><td>Change In Property Value</td><td>£4,550</td><td>£4,709</td><td>£7,659</td><td>£8,815</td><td>£9,344</td><td>£35,078</td></tr><tr><td>Net Return</td><td>£6,485</td><td>£6,723</td><td>£9,835</td><td>£11,156</td><td>£11,898</td><td>£46,098</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>