<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>£9,228</td><td>£9,366</td><td>£9,601</td><td>£9,841</td><td>£10,136</td><td>£48,171</td></tr><tr><td>Total Expenses</td><td>£6,581</td><td>£6,606</td><td>£6,640</td><td>£6,675</td><td>£6,715</td><td>£33,217</td></tr><tr><td>Profit Before Tax</td><td>£2,647</td><td>£2,761</td><td>£2,961</td><td>£3,166</td><td>£3,421</td><td>£14,955</td></tr><tr><td>Profit After Tax      </td><td>£2,144</td><td>£2,236</td><td>£2,398</td><td>£2,564</td><td>£2,771</td><td>£12,113</td></tr><tr><td>Change In Property Value</td><td>£4,550</td><td>£4,709</td><td>£7,659</td><td>£8,815</td><td>£9,344</td><td>£35,078</td></tr><tr><td>Net Return</td><td>£6,694</td><td>£6,945</td><td>£10,057</td><td>£11,379</td><td>£12,115</td><td>£47,191</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>25%</td><td>28%</td><td>30%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>