<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>£8,149</td><td>£8,209</td><td>£8,277</td><td>£8,347</td><td>£8,421</td><td>£41,404</td></tr><tr><td>Profit Before Tax</td><td>£1,739</td><td>£1,827</td><td>£2,010</td><td>£2,197</td><td>£2,439</td><td>£10,213</td></tr><tr><td>Profit After Tax      </td><td>£1,409</td><td>£1,480</td><td>£1,628</td><td>£1,780</td><td>£1,976</td><td>£8,273</td></tr><tr><td>Change In Property Value</td><td>£3,902</td><td>£4,019</td><td>£7,588</td><td>£8,734</td><td>£9,258</td><td>£33,499</td></tr><tr><td>Net Return</td><td>£5,310</td><td>£5,498</td><td>£9,216</td><td>£10,513</td><td>£11,233</td><td>£41,772</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>