<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>£9,432</td><td>£9,621</td><td>£9,861</td><td>£10,108</td><td>£10,360</td><td>£49,382</td></tr><tr><td>Total Expenses</td><td>£5,391</td><td>£5,421</td><td>£5,456</td><td>£5,492</td><td>£5,528</td><td>£27,287</td></tr><tr><td>Profit Before Tax</td><td>£4,041</td><td>£4,199</td><td>£4,405</td><td>£4,616</td><td>£4,833</td><td>£22,095</td></tr><tr><td>Profit After Tax      </td><td>£3,273</td><td>£3,402</td><td>£3,568</td><td>£3,739</td><td>£3,915</td><td>£17,897</td></tr><tr><td>Change In Property Value</td><td>£1,990</td><td>£2,030</td><td>£4,141</td><td>£5,383</td><td>£6,217</td><td>£19,761</td></tr><tr><td>Net Return</td><td>£5,263</td><td>£5,431</td><td>£7,709</td><td>£9,122</td><td>£10,132</td><td>£37,658</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>16%</td><td>19%</td><td>21%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>