<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>£10,980</td><td>£11,200</td><td>£11,480</td><td>£11,767</td><td>£12,061</td><td>£57,487</td></tr><tr><td>Total Expenses</td><td>£8,740</td><td>£8,773</td><td>£8,812</td><td>£8,851</td><td>£8,891</td><td>£44,067</td></tr><tr><td>Profit Before Tax</td><td>£2,241</td><td>£2,427</td><td>£2,668</td><td>£2,915</td><td>£3,169</td><td>£13,420</td></tr><tr><td>Profit After Tax      </td><td>£1,815</td><td>£1,966</td><td>£2,161</td><td>£2,361</td><td>£2,567</td><td>£10,870</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,562</td><td>£9,548</td><td>£12,031</td><td>£12,752</td><td>£45,293</td></tr><tr><td>Net Return</td><td>£7,215</td><td>£7,528</td><td>£11,709</td><td>£14,392</td><td>£15,320</td><td>£56,163</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>21%</td><td>26%</td><td>28%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>