<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>£9,300</td><td>£9,439</td><td>£9,675</td><td>£9,917</td><td>£10,215</td><td>£48,547</td></tr><tr><td>Total Expenses</td><td>£6,104</td><td>£6,164</td><td>£6,231</td><td>£6,299</td><td>£6,371</td><td>£31,168</td></tr><tr><td>Profit Before Tax</td><td>£3,196</td><td>£3,276</td><td>£3,445</td><td>£3,619</td><td>£3,844</td><td>£17,379</td></tr><tr><td>Profit After Tax      </td><td>£2,589</td><td>£2,653</td><td>£2,790</td><td>£2,931</td><td>£3,114</td><td>£14,077</td></tr><tr><td>Change In Property Value</td><td>£2,400</td><td>£2,472</td><td>£4,668</td><td>£5,372</td><td>£5,695</td><td>£20,607</td></tr><tr><td>Net Return</td><td>£4,989</td><td>£5,125</td><td>£7,458</td><td>£8,304</td><td>£8,808</td><td>£34,684</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>11%</td><td>11%</td><td>12%</td><td>12%</td><td>56%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>30%</td><td>33%</td><td>35%</td><td>139%</td></tr></tbody></table></div></div></template></turbo-stream>