<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>£12,420</td><td>£12,668</td><td>£12,985</td><td>£13,310</td><td>£13,642</td><td>£65,026</td></tr><tr><td>Total Expenses</td><td>£9,590</td><td>£9,661</td><td>£9,735</td><td>£9,812</td><td>£9,888</td><td>£48,686</td></tr><tr><td>Profit Before Tax</td><td>£2,830</td><td>£3,008</td><td>£3,250</td><td>£3,498</td><td>£3,755</td><td>£16,340</td></tr><tr><td>Profit After Tax      </td><td>£2,292</td><td>£2,436</td><td>£2,632</td><td>£2,833</td><td>£3,041</td><td>£13,235</td></tr><tr><td>Change In Property Value</td><td>£3,200</td><td>£3,264</td><td>£6,659</td><td>£8,656</td><td>£9,998</td><td>£31,777</td></tr><tr><td>Net Return</td><td>£5,492</td><td>£5,700</td><td>£9,291</td><td>£11,489</td><td>£13,039</td><td>£45,012</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>7%</td><td>7%</td><td>12%</td><td>15%</td><td>17%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>