<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>£9,360</td><td>£9,547</td><td>£9,786</td><td>£10,031</td><td>£10,281</td><td>£49,005</td></tr><tr><td>Total Expenses</td><td>£8,094</td><td>£8,158</td><td>£8,225</td><td>£8,294</td><td>£8,361</td><td>£41,133</td></tr><tr><td>Profit Before Tax</td><td>£1,266</td><td>£1,389</td><td>£1,561</td><td>£1,737</td><td>£1,920</td><td>£7,872</td></tr><tr><td>Profit After Tax      </td><td>£1,026</td><td>£1,125</td><td>£1,264</td><td>£1,407</td><td>£1,555</td><td>£6,377</td></tr><tr><td>Change In Property Value</td><td>£2,600</td><td>£2,652</td><td>£5,410</td><td>£7,033</td><td>£8,123</td><td>£25,818</td></tr><tr><td>Net Return</td><td>£3,626</td><td>£3,777</td><td>£6,674</td><td>£8,440</td><td>£9,678</td><td>£32,195</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>11%</td><td>13%</td><td>15%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>