<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>£10,008</td><td>£10,158</td><td>£10,412</td><td>£10,672</td><td>£10,993</td><td>£52,243</td></tr><tr><td>Total Expenses</td><td>£8,314</td><td>£8,375</td><td>£8,443</td><td>£8,513</td><td>£8,588</td><td>£42,233</td></tr><tr><td>Profit Before Tax</td><td>£1,694</td><td>£1,783</td><td>£1,969</td><td>£2,159</td><td>£2,405</td><td>£10,010</td></tr><tr><td>Profit After Tax      </td><td>£1,372</td><td>£1,444</td><td>£1,595</td><td>£1,749</td><td>£1,948</td><td>£8,108</td></tr><tr><td>Change In Property Value</td><td>£4,018</td><td>£4,138</td><td>£7,814</td><td>£8,993</td><td>£9,533</td><td>£34,496</td></tr><tr><td>Net Return</td><td>£5,390</td><td>£5,582</td><td>£9,409</td><td>£10,742</td><td>£11,481</td><td>£42,603</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>