<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>£9,180</td><td>£9,409</td><td>£9,645</td><td>£9,886</td><td>£47,120</td></tr><tr><td>Total Expenses</td><td>£7,349</td><td>£7,379</td><td>£7,412</td><td>£7,447</td><td>£7,482</td><td>£37,069</td></tr><tr><td>Profit Before Tax</td><td>£1,651</td><td>£1,801</td><td>£1,997</td><td>£2,198</td><td>£2,404</td><td>£10,051</td></tr><tr><td>Profit After Tax      </td><td>£1,337</td><td>£1,459</td><td>£1,618</td><td>£1,780</td><td>£1,947</td><td>£8,141</td></tr><tr><td>Change In Property Value</td><td>£2,999</td><td>£3,059</td><td>£6,240</td><td>£8,112</td><td>£9,370</td><td>£29,781</td></tr><tr><td>Net Return</td><td>£4,336</td><td>£4,518</td><td>£7,858</td><td>£9,893</td><td>£11,317</td><td>£37,922</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>6%</td><td>6%</td><td>11%</td><td>14%</td><td>15%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>