<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>£11,412</td><td>£11,583</td><td>£11,873</td><td>£12,170</td><td>£12,535</td><td>£59,572</td></tr><tr><td>Total Expenses</td><td>£9,092</td><td>£9,156</td><td>£9,227</td><td>£9,301</td><td>£9,380</td><td>£46,157</td></tr><tr><td>Profit Before Tax</td><td>£2,320</td><td>£2,428</td><td>£2,645</td><td>£2,869</td><td>£3,154</td><td>£13,415</td></tr><tr><td>Profit After Tax      </td><td>£1,879</td><td>£1,966</td><td>£2,143</td><td>£2,324</td><td>£2,555</td><td>£10,867</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,635</td><td>£8,752</td><td>£10,073</td><td>£10,678</td><td>£38,638</td></tr><tr><td>Net Return</td><td>£6,379</td><td>£6,601</td><td>£10,895</td><td>£12,397</td><td>£13,233</td><td>£49,505</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>24%</td><td>27%</td><td>29%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>