<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>£10,440</td><td>£10,597</td><td>£10,862</td><td>£11,133</td><td>£11,467</td><td>£54,498</td></tr><tr><td>Total Expenses</td><td>£8,795</td><td>£8,857</td><td>£8,926</td><td>£8,997</td><td>£9,073</td><td>£44,648</td></tr><tr><td>Profit Before Tax</td><td>£1,645</td><td>£1,740</td><td>£1,936</td><td>£2,136</td><td>£2,394</td><td>£9,851</td></tr><tr><td>Profit After Tax      </td><td>£1,333</td><td>£1,409</td><td>£1,568</td><td>£1,730</td><td>£1,939</td><td>£7,979</td></tr><tr><td>Change In Property Value</td><td>£4,349</td><td>£4,479</td><td>£8,458</td><td>£9,734</td><td>£10,318</td><td>£37,337</td></tr><tr><td>Net Return</td><td>£5,681</td><td>£5,888</td><td>£10,026</td><td>£11,464</td><td>£12,257</td><td>£45,317</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>23%</td><td>26%</td><td>28%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>