<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>£11,208</td><td>£11,376</td><td>£11,661</td><td>£11,952</td><td>£12,311</td><td>£58,507</td></tr><tr><td>Total Expenses</td><td>£9,070</td><td>£9,133</td><td>£9,204</td><td>£9,277</td><td>£9,356</td><td>£46,040</td></tr><tr><td>Profit Before Tax</td><td>£2,138</td><td>£2,243</td><td>£2,456</td><td>£2,675</td><td>£2,955</td><td>£12,467</td></tr><tr><td>Profit After Tax      </td><td>£1,732</td><td>£1,817</td><td>£1,990</td><td>£2,167</td><td>£2,393</td><td>£10,098</td></tr><tr><td>Change In Property Value</td><td>£4,499</td><td>£4,633</td><td>£8,750</td><td>£10,070</td><td>£10,674</td><td>£38,625</td></tr><tr><td>Net Return</td><td>£6,230</td><td>£6,450</td><td>£10,739</td><td>£12,236</td><td>£13,067</td><td>£48,724</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>27%</td><td>28%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>