<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>£9,456</td><td>£9,598</td><td>£9,838</td><td>£10,084</td><td>£10,386</td><td>£49,362</td></tr><tr><td>Total Expenses</td><td>£8,302</td><td>£8,362</td><td>£8,429</td><td>£8,497</td><td>£8,570</td><td>£42,160</td></tr><tr><td>Profit Before Tax</td><td>£1,154</td><td>£1,236</td><td>£1,409</td><td>£1,586</td><td>£1,816</td><td>£7,202</td></tr><tr><td>Profit After Tax      </td><td>£935</td><td>£1,001</td><td>£1,141</td><td>£1,285</td><td>£1,471</td><td>£5,833</td></tr><tr><td>Change In Property Value</td><td>£3,375</td><td>£3,459</td><td>£6,383</td><td>£8,152</td><td>£9,382</td><td>£30,751</td></tr><tr><td>Net Return</td><td>£4,310</td><td>£4,460</td><td>£7,524</td><td>£9,437</td><td>£10,853</td><td>£36,584</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>