<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>£7,284</td><td>£7,393</td><td>£7,578</td><td>£7,768</td><td>£8,001</td><td>£38,023</td></tr><tr><td>Total Expenses</td><td>£6,696</td><td>£6,753</td><td>£6,814</td><td>£6,877</td><td>£6,943</td><td>£34,083</td></tr><tr><td>Profit Before Tax</td><td>£588</td><td>£640</td><td>£764</td><td>£890</td><td>£1,058</td><td>£3,940</td></tr><tr><td>Profit After Tax      </td><td>£476</td><td>£519</td><td>£619</td><td>£721</td><td>£857</td><td>£3,192</td></tr><tr><td>Change In Property Value</td><td>£2,500</td><td>£2,563</td><td>£4,728</td><td>£6,038</td><td>£6,950</td><td>£22,779</td></tr><tr><td>Net Return</td><td>£2,976</td><td>£3,081</td><td>£5,347</td><td>£6,760</td><td>£7,806</td><td>£25,970</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>22%</td><td>25%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>