<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>£9,276</td><td>£9,415</td><td>£9,651</td><td>£9,892</td><td>£10,189</td><td>£48,422</td></tr><tr><td>Total Expenses</td><td>£7,768</td><td>£7,828</td><td>£7,894</td><td>£7,962</td><td>£8,035</td><td>£39,487</td></tr><tr><td>Profit Before Tax</td><td>£1,508</td><td>£1,587</td><td>£1,756</td><td>£1,929</td><td>£2,154</td><td>£8,935</td></tr><tr><td>Profit After Tax      </td><td>£1,222</td><td>£1,286</td><td>£1,422</td><td>£1,563</td><td>£1,745</td><td>£7,237</td></tr><tr><td>Change In Property Value</td><td>£3,660</td><td>£3,770</td><td>£7,119</td><td>£8,193</td><td>£8,684</td><td>£31,426</td></tr><tr><td>Net Return</td><td>£4,882</td><td>£5,055</td><td>£8,541</td><td>£9,756</td><td>£10,429</td><td>£38,663</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>23%</td><td>26%</td><td>28%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>