<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>£9,000</td><td>£9,135</td><td>£9,363</td><td>£9,597</td><td>£9,885</td><td>£46,981</td></tr><tr><td>Total Expenses</td><td>£6,867</td><td>£6,927</td><td>£6,993</td><td>£7,060</td><td>£7,131</td><td>£34,978</td></tr><tr><td>Profit Before Tax</td><td>£2,133</td><td>£2,208</td><td>£2,371</td><td>£2,538</td><td>£2,754</td><td>£12,003</td></tr><tr><td>Profit After Tax      </td><td>£1,727</td><td>£1,789</td><td>£1,920</td><td>£2,055</td><td>£2,231</td><td>£9,723</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,090</td><td>£5,835</td><td>£6,715</td><td>£7,118</td><td>£25,758</td></tr><tr><td>Net Return</td><td>£4,727</td><td>£4,878</td><td>£7,755</td><td>£8,771</td><td>£9,349</td><td>£35,480</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>