<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>£5,700</td><td>£5,785</td><td>£5,930</td><td>£6,078</td><td>£6,261</td><td>£29,755</td></tr><tr><td>Total Expenses</td><td>£4,442</td><td>£4,462</td><td>£4,488</td><td>£4,513</td><td>£4,542</td><td>£22,448</td></tr><tr><td>Profit Before Tax</td><td>£1,258</td><td>£1,323</td><td>£1,443</td><td>£1,565</td><td>£1,718</td><td>£7,307</td></tr><tr><td>Profit After Tax      </td><td>£1,019</td><td>£1,072</td><td>£1,168</td><td>£1,268</td><td>£1,392</td><td>£5,918</td></tr><tr><td>Change In Property Value</td><td>£2,975</td><td>£3,079</td><td>£5,008</td><td>£5,764</td><td>£6,110</td><td>£22,935</td></tr><tr><td>Net Return</td><td>£3,994</td><td>£4,151</td><td>£6,176</td><td>£7,031</td><td>£7,501</td><td>£28,854</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>23%</td><td>27%</td><td>28%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>