<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>£7,946</td><td>£7,971</td><td>£8,005</td><td>£8,039</td><td>£8,079</td><td>£40,041</td></tr><tr><td>Profit Before Tax</td><td>£1,054</td><td>£1,164</td><td>£1,358</td><td>£1,558</td><td>£1,807</td><td>£6,940</td></tr><tr><td>Profit After Tax      </td><td>£853</td><td>£943</td><td>£1,100</td><td>£1,262</td><td>£1,463</td><td>£5,622</td></tr><tr><td>Change In Property Value</td><td>£4,125</td><td>£4,228</td><td>£6,934</td><td>£9,916</td><td>£11,412</td><td>£36,615</td></tr><tr><td>Net Return</td><td>£4,978</td><td>£5,171</td><td>£8,034</td><td>£11,178</td><td>£12,876</td><td>£42,237</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>16%</td><td>22%</td><td>25%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>