<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>£7,704</td><td>£7,858</td><td>£8,055</td><td>£8,256</td><td>£8,462</td><td>£40,335</td></tr><tr><td>Total Expenses</td><td>£5,905</td><td>£5,966</td><td>£6,029</td><td>£6,093</td><td>£6,156</td><td>£30,148</td></tr><tr><td>Profit Before Tax</td><td>£1,799</td><td>£1,892</td><td>£2,026</td><td>£2,163</td><td>£2,306</td><td>£10,186</td></tr><tr><td>Profit After Tax      </td><td>£1,457</td><td>£1,532</td><td>£1,641</td><td>£1,752</td><td>£1,868</td><td>£8,251</td></tr><tr><td>Change In Property Value</td><td>£2,370</td><td>£2,441</td><td>£4,191</td><td>£5,280</td><td>£5,597</td><td>£19,879</td></tr><tr><td>Net Return</td><td>£3,827</td><td>£3,974</td><td>£5,831</td><td>£7,032</td><td>£7,465</td><td>£28,130</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>22%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>