<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>£12,000</td><td>£12,240</td><td>£12,546</td><td>£12,860</td><td>£13,181</td><td>£62,827</td></tr><tr><td>Total Expenses</td><td>£9,633</td><td>£9,669</td><td>£9,710</td><td>£9,752</td><td>£9,795</td><td>£48,559</td></tr><tr><td>Profit Before Tax</td><td>£2,367</td><td>£2,571</td><td>£2,836</td><td>£3,107</td><td>£3,386</td><td>£14,268</td></tr><tr><td>Profit After Tax      </td><td>£1,917</td><td>£2,083</td><td>£2,297</td><td>£2,517</td><td>£2,743</td><td>£11,557</td></tr><tr><td>Change In Property Value</td><td>£5,999</td><td>£6,178</td><td>£10,606</td><td>£13,364</td><td>£14,166</td><td>£50,313</td></tr><tr><td>Net Return</td><td>£7,916</td><td>£8,261</td><td>£12,904</td><td>£15,881</td><td>£16,909</td><td>£61,870</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>