<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>£10,800</td><td>£11,016</td><td>£11,291</td><td>£11,574</td><td>£11,863</td><td>£56,544</td></tr><tr><td>Total Expenses</td><td>£9,031</td><td>£9,099</td><td>£9,169</td><td>£9,241</td><td>£9,313</td><td>£45,854</td></tr><tr><td>Profit Before Tax</td><td>£1,769</td><td>£1,917</td><td>£2,122</td><td>£2,332</td><td>£2,550</td><td>£10,690</td></tr><tr><td>Profit After Tax      </td><td>£1,433</td><td>£1,553</td><td>£1,719</td><td>£1,889</td><td>£2,065</td><td>£8,659</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,060</td><td>£6,242</td><td>£8,115</td><td>£9,373</td><td>£29,790</td></tr><tr><td>Net Return</td><td>£4,433</td><td>£4,613</td><td>£7,961</td><td>£10,004</td><td>£11,438</td><td>£38,450</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>11%</td><td>14%</td><td>16%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>