<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>£7,152</td><td>£7,259</td><td>£7,441</td><td>£7,627</td><td>£7,856</td><td>£37,334</td></tr><tr><td>Total Expenses</td><td>£6,445</td><td>£6,501</td><td>£6,562</td><td>£6,625</td><td>£6,690</td><td>£32,824</td></tr><tr><td>Profit Before Tax</td><td>£707</td><td>£758</td><td>£878</td><td>£1,002</td><td>£1,165</td><td>£4,510</td></tr><tr><td>Profit After Tax      </td><td>£573</td><td>£614</td><td>£711</td><td>£811</td><td>£944</td><td>£3,653</td></tr><tr><td>Change In Property Value</td><td>£2,820</td><td>£2,905</td><td>£5,485</td><td>£6,313</td><td>£6,691</td><td>£24,213</td></tr><tr><td>Net Return</td><td>£3,393</td><td>£3,519</td><td>£6,196</td><td>£7,124</td><td>£7,635</td><td>£27,867</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>