<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>£9,888</td><td>£10,036</td><td>£10,287</td><td>£10,544</td><td>£10,861</td><td>£51,617</td></tr><tr><td>Total Expenses</td><td>£8,145</td><td>£8,205</td><td>£8,273</td><td>£8,343</td><td>£8,417</td><td>£41,384</td></tr><tr><td>Profit Before Tax</td><td>£1,743</td><td>£1,831</td><td>£2,014</td><td>£2,201</td><td>£2,443</td><td>£10,233</td></tr><tr><td>Profit After Tax      </td><td>£1,412</td><td>£1,483</td><td>£1,631</td><td>£1,783</td><td>£1,979</td><td>£8,289</td></tr><tr><td>Change In Property Value</td><td>£3,899</td><td>£4,015</td><td>£7,583</td><td>£8,727</td><td>£9,250</td><td>£33,474</td></tr><tr><td>Net Return</td><td>£5,311</td><td>£5,499</td><td>£9,214</td><td>£10,510</td><td>£11,230</td><td>£41,762</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>