<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>£8,184</td><td>£8,307</td><td>£8,514</td><td>£8,727</td><td>£8,989</td><td>£42,722</td></tr><tr><td>Total Expenses</td><td>£6,476</td><td>£6,500</td><td>£6,531</td><td>£6,564</td><td>£6,601</td><td>£32,672</td></tr><tr><td>Profit Before Tax</td><td>£1,708</td><td>£1,807</td><td>£1,983</td><td>£2,164</td><td>£2,389</td><td>£10,050</td></tr><tr><td>Profit After Tax      </td><td>£1,383</td><td>£1,464</td><td>£1,606</td><td>£1,753</td><td>£1,935</td><td>£8,140</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>£5,933</td><td>£6,173</td><td>£9,265</td><td>£10,568</td><td>£11,279</td><td>£43,218</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>15%</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>