<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>£6,284</td><td>£6,341</td><td>£6,402</td><td>£6,464</td><td>£6,530</td><td>£32,021</td></tr><tr><td>Profit Before Tax</td><td>£868</td><td>£919</td><td>£1,039</td><td>£1,163</td><td>£1,326</td><td>£5,314</td></tr><tr><td>Profit After Tax      </td><td>£703</td><td>£744</td><td>£842</td><td>£942</td><td>£1,074</td><td>£4,304</td></tr><tr><td>Change In Property Value</td><td>£2,699</td><td>£2,779</td><td>£5,249</td><td>£6,041</td><td>£6,403</td><td>£23,170</td></tr><tr><td>Net Return</td><td>£3,402</td><td>£3,524</td><td>£6,090</td><td>£6,982</td><td>£7,477</td><td>£27,474</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>