<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>£10,200</td><td>£10,353</td><td>£10,612</td><td>£10,877</td><td>£11,203</td><td>£53,245</td></tr><tr><td>Total Expenses</td><td>£6,591</td><td>£6,652</td><td>£6,721</td><td>£6,791</td><td>£6,867</td><td>£33,622</td></tr><tr><td>Profit Before Tax</td><td>£3,609</td><td>£3,701</td><td>£3,891</td><td>£4,086</td><td>£4,337</td><td>£19,624</td></tr><tr><td>Profit After Tax      </td><td>£2,923</td><td>£2,998</td><td>£3,152</td><td>£3,310</td><td>£3,513</td><td>£15,895</td></tr><tr><td>Change In Property Value</td><td>£1,350</td><td>£1,370</td><td>£3,245</td><td>£4,318</td><td>£5,014</td><td>£15,298</td></tr><tr><td>Net Return</td><td>£4,273</td><td>£4,368</td><td>£6,397</td><td>£7,628</td><td>£8,527</td><td>£31,193</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>11%</td><td>11%</td><td>12%</td><td>13%</td><td>57%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>23%</td><td>27%</td><td>30%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>