<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>£8,544</td><td>£8,672</td><td>£8,889</td><td>£9,111</td><td>£9,385</td><td>£44,601</td></tr><tr><td>Total Expenses</td><td>£7,119</td><td>£7,178</td><td>£7,243</td><td>£7,309</td><td>£7,379</td><td>£36,229</td></tr><tr><td>Profit Before Tax</td><td>£1,425</td><td>£1,494</td><td>£1,646</td><td>£1,802</td><td>£2,006</td><td>£8,372</td></tr><tr><td>Profit After Tax      </td><td>£1,154</td><td>£1,210</td><td>£1,333</td><td>£1,460</td><td>£1,624</td><td>£6,781</td></tr><tr><td>Change In Property Value</td><td>£3,225</td><td>£3,322</td><td>£6,273</td><td>£7,219</td><td>£7,652</td><td>£27,691</td></tr><tr><td>Net Return</td><td>£4,379</td><td>£4,532</td><td>£7,606</td><td>£8,679</td><td>£9,277</td><td>£34,472</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>