<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>£7,152</td><td>£7,259</td><td>£7,441</td><td>£7,627</td><td>£7,856</td><td>£37,334</td></tr><tr><td>Total Expenses</td><td>£6,286</td><td>£6,343</td><td>£6,404</td><td>£6,466</td><td>£6,532</td><td>£32,030</td></tr><tr><td>Profit Before Tax</td><td>£866</td><td>£917</td><td>£1,037</td><td>£1,161</td><td>£1,324</td><td>£5,304</td></tr><tr><td>Profit After Tax      </td><td>£702</td><td>£742</td><td>£840</td><td>£940</td><td>£1,072</td><td>£4,296</td></tr><tr><td>Change In Property Value</td><td>£2,700</td><td>£2,781</td><td>£5,251</td><td>£6,044</td><td>£6,407</td><td>£23,183</td></tr><tr><td>Net Return</td><td>£3,402</td><td>£3,523</td><td>£6,091</td><td>£6,984</td><td>£7,479</td><td>£27,479</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>