<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>£10,392</td><td>£10,548</td><td>£10,812</td><td>£11,082</td><td>£11,414</td><td>£54,248</td></tr><tr><td>Total Expenses</td><td>£8,772</td><td>£8,834</td><td>£8,903</td><td>£8,974</td><td>£9,050</td><td>£44,533</td></tr><tr><td>Profit Before Tax</td><td>£1,620</td><td>£1,714</td><td>£1,908</td><td>£2,108</td><td>£2,364</td><td>£9,714</td></tr><tr><td>Profit After Tax      </td><td>£1,312</td><td>£1,388</td><td>£1,546</td><td>£1,707</td><td>£1,915</td><td>£7,869</td></tr><tr><td>Change In Property Value</td><td>£4,335</td><td>£4,465</td><td>£8,432</td><td>£9,704</td><td>£10,286</td><td>£37,222</td></tr><tr><td>Net Return</td><td>£5,647</td><td>£5,853</td><td>£9,977</td><td>£11,411</td><td>£12,201</td><td>£45,090</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>13%</td><td>13%</td><td>22%</td><td>26%</td><td>28%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>