<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>£9,864</td><td>£10,012</td><td>£10,262</td><td>£10,519</td><td>£10,834</td><td>£51,491</td></tr><tr><td>Total Expenses</td><td>£8,343</td><td>£8,403</td><td>£8,471</td><td>£8,541</td><td>£8,615</td><td>£42,373</td></tr><tr><td>Profit Before Tax</td><td>£1,521</td><td>£1,609</td><td>£1,791</td><td>£1,978</td><td>£2,219</td><td>£9,118</td></tr><tr><td>Profit After Tax      </td><td>£1,232</td><td>£1,303</td><td>£1,451</td><td>£1,602</td><td>£1,798</td><td>£7,386</td></tr><tr><td>Change In Property Value</td><td>£2,025</td><td>£2,055</td><td>£4,868</td><td>£6,478</td><td>£7,521</td><td>£22,947</td></tr><tr><td>Net Return</td><td>£3,257</td><td>£3,358</td><td>£6,318</td><td>£8,080</td><td>£9,319</td><td>£30,333</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>22%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>