<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>£9,648</td><td>£9,793</td><td>£10,038</td><td>£10,288</td><td>£10,597</td><td>£50,364</td></tr><tr><td>Total Expenses</td><td>£8,083</td><td>£8,143</td><td>£8,211</td><td>£8,280</td><td>£8,353</td><td>£41,070</td></tr><tr><td>Profit Before Tax</td><td>£1,565</td><td>£1,649</td><td>£1,827</td><td>£2,009</td><td>£2,244</td><td>£9,294</td></tr><tr><td>Profit After Tax      </td><td>£1,268</td><td>£1,336</td><td>£1,480</td><td>£1,627</td><td>£1,818</td><td>£7,528</td></tr><tr><td>Change In Property Value</td><td>£3,870</td><td>£3,986</td><td>£7,527</td><td>£8,663</td><td>£9,183</td><td>£33,229</td></tr><tr><td>Net Return</td><td>£5,138</td><td>£5,322</td><td>£9,007</td><td>£10,290</td><td>£11,000</td><td>£40,757</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>23%</td><td>26%</td><td>28%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>